Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.23% first-year return on $386k initial cash invested.
-20.23%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$5,698
Rent
-$6,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $12,197 expenses = $6,499 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$12,197
Mortgage P&I
153%
$8,738
Property Taxes
16%
$909
Home Insurance
11%
$612
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627