Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $387k initial cash invested.
-14.07%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$9,892
Rent
-$4,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,892 income − $14,432 expenses = $4,540 out of pocket
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,587
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,892
Total Expenses
$14,432
Mortgage P&I
90%
$8,854
Property Taxes
16%
$1,586
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,187
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,088