Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $374k initial cash invested.
-5.61%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$11,058
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,058 income − $12,807 expenses = $1,749 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,058
Total Expenses
$12,807
Mortgage P&I
76%
$8,430
Property Taxes
0%
$25
Home Insurance
5%
$593
HOA
0%
$0
Property Management
12%
$1,327
CapEx
4%
$442
Vacancy
3%
$332
Maintenance
4%
$442
Other
11%
$1,216