Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.28% first-year return on $371k initial cash invested.
-16.28%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$7,282
Rent
-$5,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$341k
Closing costs
1%
$17,072
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$7,282
Total Expenses
$12,309
Mortgage P&I
115%
$8,408
Property Taxes
5%
$354
Home Insurance
8%
$607
HOA
6%
$465
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801