Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $376k initial cash invested.
-14.51%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$9,488
Rent
-$4,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,488 income − $14,038 expenses = $4,550 out of pocket
Investment Breakdown
|
Purchase Price
$1706k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,061
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,488
Total Expenses
$14,038
Mortgage P&I
91%
$8,606
Property Taxes
17%
$1,583
Home Insurance
7%
$621
HOA
0%
$0
Property Management
12%
$1,139
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,044