Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $374k initial cash invested.
-9.66%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$9,574
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,574 income − $12,585 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,574
Total Expenses
$12,585
Mortgage P&I
89%
$8,545
Property Taxes
2%
$192
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,149
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,053