Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $372k initial cash invested.
-11.38%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$9,834
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,834 income − $13,356 expenses = $3,522 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,834
Total Expenses
$13,356
Mortgage P&I
85%
$8,326
Property Taxes
11%
$1,110
Home Insurance
6%
$577
HOA
0%
$0
Property Management
12%
$1,180
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,082