Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $375k initial cash invested.
-15.17%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$7,004
Rent
-$4,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,004 income − $11,744 expenses = $4,740 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,001
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,004
Total Expenses
$11,744
Mortgage P&I
124%
$8,704
Property Taxes
0%
$30
Home Insurance
9%
$630
HOA
0%
$0
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770