Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.19% first-year return on $372k initial cash invested.
-23.19%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$6,686
Rent
-$7,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,686 income − $13,882 expenses = $7,196 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$338k
Closing costs
1%
$16,875
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,686
Total Expenses
$13,882
Mortgage P&I
139%
$9,307
Property Taxes
25%
$1,675
Home Insurance
9%
$628
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735