Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $378k initial cash invested.
-11.5%
Cash On Cash
3.51%
Cap Rate
0.61
DSCR
$9,663
Rent
-$3,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,663 income − $13,287 expenses = $3,624 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,663
Total Expenses
$13,287
Mortgage P&I
85%
$8,255
Property Taxes
13%
$1,237
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,160
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,063