Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.02% first-year return on $375k initial cash invested.
-20.02%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$6,645
Rent
-$6,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,645 income − $12,898 expenses = $6,253 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,645
Total Expenses
$12,898
Mortgage P&I
128%
$8,517
Property Taxes
23%
$1,527
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731