Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.32% first-year return on $375k initial cash invested.
-20.32%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$6,674
Rent
-$6,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,674 income − $13,025 expenses = $6,351 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,674
Total Expenses
$13,025
Mortgage P&I
130%
$8,655
Property Taxes
22%
$1,498
Home Insurance
9%
$595
HOA
0%
$8
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734