Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $375k initial cash invested.
-13.52%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$9,357
Rent
-$4,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,357 income − $13,577 expenses = $4,220 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,357
Total Expenses
$13,577
Mortgage P&I
91%
$8,509
Property Taxes
13%
$1,199
Home Insurance
6%
$594
HOA
1%
$94
Property Management
12%
$1,123
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029