Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $387k initial cash invested.
-13.77%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$10,029
Rent
-$4,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,029 income − $14,470 expenses = $4,441 out of pocket
Investment Breakdown
|
Purchase Price
$1757k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,573
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,029
Total Expenses
$14,470
Mortgage P&I
88%
$8,863
Property Taxes
13%
$1,301
Home Insurance
6%
$630
HOA
3%
$267
Property Management
12%
$1,203
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,103