Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $380k initial cash invested.
-16.32%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$9,056
Rent
-$5,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,056 income − $14,227 expenses = $5,171 out of pocket
Investment Breakdown
|
Purchase Price
$1725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,247
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,056
Total Expenses
$14,227
Mortgage P&I
97%
$8,812
Property Taxes
19%
$1,711
Home Insurance
7%
$625
HOA
0%
$0
Property Management
12%
$1,087
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996