Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $377k initial cash invested.
-12.05%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$11,526
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,526 income − $15,309 expenses = $3,783 out of pocket
Investment Breakdown
|
Purchase Price
$1709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,086
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,526
Total Expenses
$15,309
Mortgage P&I
75%
$8,647
Property Taxes
14%
$1,556
Home Insurance
5%
$628
HOA
5%
$559
Property Management
12%
$1,383
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,268