Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $370k initial cash invested.
-15.29%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$8,254
Rent
-$4,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,254 income − $12,964 expenses = $4,710 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,745
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,254
Total Expenses
$12,964
Mortgage P&I
105%
$8,689
Property Taxes
10%
$821
Home Insurance
8%
$648
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908