Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.75% first-year return on $376k initial cash invested.
-21.75%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,815
Rent
-$6,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,815 income − $11,637 expenses = $6,822 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,067
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,815
Total Expenses
$11,637
Mortgage P&I
176%
$8,473
Property Taxes
19%
$898
Home Insurance
13%
$628
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530