Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $374k initial cash invested.
-13.52%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$10,494
Rent
-$4,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,494 income − $14,706 expenses = $4,212 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,494
Total Expenses
$14,706
Mortgage P&I
86%
$8,991
Property Taxes
15%
$1,554
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,259
CapEx
4%
$420
Vacancy
3%
$315
Maintenance
4%
$420
Other
11%
$1,154