Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.6% first-year return on $374k initial cash invested.
-23.6%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,984
Rent
-$7,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $11,337 expenses = $7,353 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,984
Total Expenses
$11,337
Mortgage P&I
217%
$8,643
Property Taxes
19%
$747
Home Insurance
15%
$593
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438