Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $370k initial cash invested.
-12.15%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$9,296
Rent
-$3,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,296 income − $13,040 expenses = $3,744 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.3%
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
$9,296
Total Expenses
$13,040
Mortgage P&I
89%
$8,285
Property Taxes
11%
$1,007
Home Insurance
6%
$586
HOA
0%
$0
Property Management
12%
$1,116
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,023