Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $370k initial cash invested.
-12.09%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$10,755
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,755 income − $14,484 expenses = $3,729 out of pocket
Investment Breakdown
|
Purchase Price
$1677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,769
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,755
Total Expenses
$14,484
Mortgage P&I
77%
$8,305
Property Taxes
18%
$1,892
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,291
CapEx
4%
$430
Vacancy
3%
$323
Maintenance
4%
$430
Other
11%
$1,183