Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $381k initial cash invested.
-20.86%
Cash On Cash
1.76%
Cap Rate
0.28
DSCR
$5,582
Rent
-$6,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $12,198 expenses = $6,616 out of pocket
Investment Breakdown
|
Purchase Price
$1726k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$345k
Closing costs
1%
$17,264
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$12,198
Mortgage P&I
160%
$8,919
Property Taxes
14%
$754
Home Insurance
11%
$628
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614