Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $375k initial cash invested.
-8.64%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$10,080
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,080 income − $12,781 expenses = $2,701 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,080
Total Expenses
$12,781
Mortgage P&I
84%
$8,464
Property Taxes
3%
$295
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,210
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,109