Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $372k initial cash invested.
-12.61%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$9,249
Rent
-$3,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,249 income − $13,161 expenses = $3,912 out of pocket
Investment Breakdown
|
Purchase Price
$1687k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,873
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,249
Total Expenses
$13,161
Mortgage P&I
90%
$8,345
Property Taxes
11%
$1,042
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,110
CapEx
4%
$370
Vacancy
3%
$277
Maintenance
4%
$370
Other
11%
$1,017