Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $374k initial cash invested.
-17.12%
Cash On Cash
3.14%
Cap Rate
0.47
DSCR
$9,464
Rent
-$5,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,464 income − $14,799 expenses = $5,335 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,464
Total Expenses
$14,799
Mortgage P&I
99%
$9,391
Property Taxes
17%
$1,596
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,136
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,041