Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.86% first-year return on $375k initial cash invested.
-21.86%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$6,261
Rent
-$6,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,261 income − $13,084 expenses = $6,823 out of pocket
Investment Breakdown
|
Purchase Price
$1698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,981
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,261
Total Expenses
$13,084
Mortgage P&I
137%
$8,583
Property Taxes
28%
$1,765
Home Insurance
10%
$608
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689