Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.77% first-year return on $376k initial cash invested.
-21.77%
Cash On Cash
2.06%
Cap Rate
0.31
DSCR
$7,377
Rent
-$6,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,377 income − $14,198 expenses = $6,821 out of pocket
Investment Breakdown
|
Purchase Price
$1705k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,048
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,377
Total Expenses
$14,198
Mortgage P&I
128%
$9,446
Property Taxes
22%
$1,633
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811