Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.57% first-year return on $374k initial cash invested.
-15.57%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$8,376
Rent
-$4,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,376 income − $13,229 expenses = $4,853 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,376
Total Expenses
$13,229
Mortgage P&I
102%
$8,508
Property Taxes
15%
$1,281
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$1,005
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$921