Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.64% first-year return on $375k initial cash invested.
-14.64%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$7,394
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,394 income − $11,969 expenses = $4,575 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,394
Total Expenses
$11,969
Mortgage P&I
115%
$8,499
Property Taxes
5%
$361
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813