Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $377k initial cash invested.
-15.56%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$6,681
Rent
-$4,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,681 income − $11,577 expenses = $4,896 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,119
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,681
Total Expenses
$11,577
Mortgage P&I
126%
$8,432
Property Taxes
4%
$244
Home Insurance
9%
$630
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735