Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.28% first-year return on $370k initial cash invested.
-17.28%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$7,707
Rent
-$5,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,707 income − $13,039 expenses = $5,332 out of pocket
Investment Breakdown
|
Purchase Price
$1678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$336k
Closing costs
1%
$16,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,707
Total Expenses
$13,039
Mortgage P&I
111%
$8,529
Property Taxes
16%
$1,264
Home Insurance
8%
$626
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848