Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.03% first-year return on $370k initial cash invested.
-28.03%
Cash On Cash
0%
Cap Rate
0
DSCR
$4,724
Rent
-$8,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $13,361 expenses = $8,637 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,724
Total Expenses
$13,361
Mortgage P&I
179%
$8,446
Property Taxes
58%
$2,722
Home Insurance
12%
$586
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520