Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.09% first-year return on $376k initial cash invested.
-20.09%
Cash On Cash
2.37%
Cap Rate
0.36
DSCR
$8,154
Rent
-$6,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,154 income − $14,455 expenses = $6,301 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,154
Total Expenses
$14,455
Mortgage P&I
115%
$9,350
Property Taxes
21%
$1,724
Home Insurance
7%
$609
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897