Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.5% first-year return on $374k initial cash invested.
-18.5%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$7,610
Rent
-$5,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,610 income − $13,375 expenses = $5,765 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,610
Total Expenses
$13,375
Mortgage P&I
113%
$8,612
Property Taxes
21%
$1,584
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837