Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $374k initial cash invested.
-10.36%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$9,321
Rent
-$3,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,321 income − $12,549 expenses = $3,228 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.3%
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
$9,321
Total Expenses
$12,549
Mortgage P&I
90%
$8,410
Property Taxes
4%
$376
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025