Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.5% first-year return on $377k initial cash invested.
-18.5%
Cash On Cash
2.92%
Cap Rate
0.43
DSCR
$9,642
Rent
-$5,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,642 income − $15,449 expenses = $5,807 out of pocket
Investment Breakdown
|
Purchase Price
$1708k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,077
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,642
Total Expenses
$15,449
Mortgage P&I
99%
$9,580
Property Taxes
20%
$1,927
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,157
CapEx
4%
$386
Vacancy
3%
$289
Maintenance
4%
$386
Other
11%
$1,061