Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.81% first-year return on $375k initial cash invested.
-23.81%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,654
Rent
-$7,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $11,096 expenses = $7,442 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
$3,654
Total Expenses
$11,096
Mortgage P&I
233%
$8,507
Property Taxes
21%
$752
Home Insurance
16%
$595
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402