Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.32% first-year return on $371k initial cash invested.
-7.32%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$11,433
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,433 income − $13,699 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$337k
Closing costs
1%
$16,832
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,433
Total Expenses
$13,699
Mortgage P&I
75%
$8,520
Property Taxes
7%
$802
Home Insurance
4%
$490
HOA
0%
$0
Property Management
12%
$1,372
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,258