Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $375k initial cash invested.
-16.14%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$9,370
Rent
-$5,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,370 income − $14,411 expenses = $5,041 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,370
Total Expenses
$14,411
Mortgage P&I
95%
$8,882
Property Taxes
18%
$1,656
Home Insurance
6%
$595
HOA
1%
$92
Property Management
12%
$1,124
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031