Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $374k initial cash invested.
-16.62%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$7,398
Rent
-$5,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,398 income − $12,578 expenses = $5,180 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,398
Total Expenses
$12,578
Mortgage P&I
116%
$8,607
Property Taxes
12%
$862
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814