Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.24% first-year return on $375k initial cash invested.
-20.24%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$4,917
Rent
-$6,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $11,240 expenses = $6,323 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$11,240
Mortgage P&I
172%
$8,452
Property Taxes
11%
$520
Home Insurance
12%
$595
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541