Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $373k initial cash invested.
-13.06%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$10,185
Rent
-$4,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,185 income − $14,246 expenses = $4,061 out of pocket
Investment Breakdown
|
Purchase Price
$1692k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,915
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,185
Total Expenses
$14,246
Mortgage P&I
84%
$8,520
Property Taxes
16%
$1,670
Home Insurance
6%
$594
HOA
0%
$0
Property Management
12%
$1,222
CapEx
4%
$407
Vacancy
3%
$306
Maintenance
4%
$407
Other
11%
$1,120
Projection Charts
Investment Value YoY