Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.16% first-year return on $375k initial cash invested.
-9.16%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$9,752
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,752 income − $12,615 expenses = $2,863 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,752
Total Expenses
$12,615
Mortgage P&I
87%
$8,466
Property Taxes
2%
$238
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073