Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.39% first-year return on $375k initial cash invested.
-26.39%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,499
Rent
-$8,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,499
Total Expenses
$10,747
Mortgage P&I
337%
$8,411
Property Taxes
34%
$849
Home Insurance
24%
$595
HOA
2%
$42
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275