Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $376k initial cash invested.
-15.1%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$8,094
Rent
-$4,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,094 income − $12,820 expenses = $4,726 out of pocket
Investment Breakdown
|
Purchase Price
$1703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,027
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,094
Total Expenses
$12,820
Mortgage P&I
105%
$8,498
Property Taxes
14%
$1,168
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890