Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $373k initial cash invested.
-18.66%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$6,888
Rent
-$5,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,888 income − $12,693 expenses = $5,805 out of pocket
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,918
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,888
Total Expenses
$12,693
Mortgage P&I
130%
$8,921
Property Taxes
12%
$816
Home Insurance
9%
$612
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758