Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $377k initial cash invested.
-15.52%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$9,608
Rent
-$4,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,608 income − $14,483 expenses = $4,875 out of pocket
Investment Breakdown
|
Purchase Price
$1709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,092
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,608
Total Expenses
$14,483
Mortgage P&I
90%
$8,683
Property Taxes
17%
$1,646
Home Insurance
7%
$628
HOA
3%
$260
Property Management
12%
$1,153
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,057