Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $376k initial cash invested.
-13.42%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$9,348
Rent
-$4,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,348 income − $13,553 expenses = $4,205 out of pocket
Investment Breakdown
|
Purchase Price
$1704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,043
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,348
Total Expenses
$13,553
Mortgage P&I
90%
$8,376
Property Taxes
16%
$1,474
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,122
CapEx
4%
$374
Vacancy
3%
$280
Maintenance
4%
$374
Other
11%
$1,028