Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $375k initial cash invested.
-15.69%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$6,684
Rent
-$4,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,684 income − $11,586 expenses = $4,902 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,684
Total Expenses
$11,586
Mortgage P&I
127%
$8,470
Property Taxes
4%
$249
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735