Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $375k initial cash invested.
-18.56%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$6,435
Rent
-$5,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $12,235 expenses = $5,800 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
$6,435
Total Expenses
$12,235
Mortgage P&I
133%
$8,540
Property Taxes
13%
$813
Home Insurance
9%
$595
HOA
2%
$100
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708