Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $370k initial cash invested.
-6.43%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$11,079
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,079 income − $13,061 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,079
Total Expenses
$13,061
Mortgage P&I
76%
$8,417
Property Taxes
3%
$292
Home Insurance
5%
$586
HOA
0%
$0
Property Management
12%
$1,329
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,219