Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $372k initial cash invested.
-13.54%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$9,180
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,180 income − $13,374 expenses = $4,194 out of pocket
Investment Breakdown
|
Purchase Price
$1685k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,845
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,180
Total Expenses
$13,374
Mortgage P&I
95%
$8,741
Property Taxes
8%
$750
Home Insurance
7%
$612
HOA
2%
$150
Property Management
12%
$1,102
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,010