Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $378k initial cash invested.
-15.21%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$9,312
Rent
-$4,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,312 income − $14,105 expenses = $4,793 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,312
Total Expenses
$14,105
Mortgage P&I
93%
$8,668
Property Taxes
18%
$1,645
Home Insurance
7%
$628
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024