Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $374k initial cash invested.
-17.95%
Cash On Cash
2.54%
Cap Rate
0.4
DSCR
$6,675
Rent
-$5,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $12,269 expenses = $5,594 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$12,269
Mortgage P&I
133%
$8,908
Property Taxes
7%
$499
Home Insurance
9%
$593
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734
Projection Charts
Investment Value YoY