Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $375k initial cash invested.
-14.51%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$8,346
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,346 income − $12,876 expenses = $4,530 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,978
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,346
Total Expenses
$12,876
Mortgage P&I
105%
$8,728
Property Taxes
4%
$337
Home Insurance
7%
$611
HOA
4%
$362
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918