Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.23% first-year return on $376k initial cash invested.
-17.23%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$8,006
Rent
-$5,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,006 income − $13,404 expenses = $5,398 out of pocket
Investment Breakdown
|
Purchase Price
$1704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,006
Total Expenses
$13,404
Mortgage P&I
107%
$8,586
Property Taxes
19%
$1,501
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881