Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.95% first-year return on $374k initial cash invested.
-21.95%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$4,304
Rent
-$6,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $11,143 expenses = $6,839 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,304
Total Expenses
$11,143
Mortgage P&I
203%
$8,751
Property Taxes
8%
$337
Home Insurance
14%
$593
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473