Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $375k initial cash invested.
-17.08%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$5,748
Rent
-$5,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$11,083
Mortgage P&I
147%
$8,457
Property Taxes
1%
$77
Home Insurance
10%
$595
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632