Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $369k initial cash invested.
-17.92%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$9,087
Rent
-$5,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,087 income − $14,600 expenses = $5,513 out of pocket
Investment Breakdown
|
Purchase Price
$1673k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$335k
Closing costs
1%
$16,726
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,087
Total Expenses
$14,600
Mortgage P&I
101%
$9,162
Property Taxes
18%
$1,628
Home Insurance
7%
$595
HOA
1%
$126
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$273
Maintenance
4%
$363
Other
11%
$1,000