Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.31% first-year return on $378k initial cash invested.
-20.31%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$5,631
Rent
-$6,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $12,021 expenses = $6,390 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$342k
Closing costs
1%
$17,120
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$12,021
Mortgage P&I
155%
$8,713
Property Taxes
14%
$764
Home Insurance
11%
$630
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619