Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $375k initial cash invested.
-18.48%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,530
Rent
-$5,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,530 income − $11,306 expenses = $5,776 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$11,306
Mortgage P&I
156%
$8,631
Property Taxes
4%
$200
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608