Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $374k initial cash invested.
-20.12%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$8,163
Rent
-$6,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,163 income − $14,431 expenses = $6,268 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,945
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,163
Total Expenses
$14,431
Mortgage P&I
113%
$9,255
Property Taxes
22%
$1,769
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898