Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.46% first-year return on $375k initial cash invested.
-22.46%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$5,340
Rent
-$7,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,340 income − $12,357 expenses = $7,017 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$12,357
Mortgage P&I
160%
$8,522
Property Taxes
27%
$1,424
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587