Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $373k initial cash invested.
-10.83%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$10,078
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,078 income − $13,441 expenses = $3,363 out of pocket
Investment Breakdown
|
Purchase Price
$1689k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,078
Total Expenses
$13,441
Mortgage P&I
85%
$8,547
Property Taxes
9%
$873
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,209
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,109