Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.66% first-year return on $381k initial cash invested.
-23.66%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,873
Rent
-$7,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $11,386 expenses = $7,513 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,285
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$11,386
Mortgage P&I
229%
$8,854
Property Taxes
15%
$575
Home Insurance
17%
$640
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426