Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.03% first-year return on $374k initial cash invested.
-18.03%
Cash On Cash
2.89%
Cap Rate
0.44
DSCR
$8,956
Rent
-$5,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,956 income − $14,582 expenses = $5,626 out of pocket
Investment Breakdown
|
Purchase Price
$1697k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,956
Total Expenses
$14,582
Mortgage P&I
105%
$9,359
Property Taxes
18%
$1,584
Home Insurance
7%
$594
HOA
0%
$0
Property Management
12%
$1,075
CapEx
4%
$358
Vacancy
3%
$269
Maintenance
4%
$358
Other
11%
$985