Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.28% first-year return on $368k initial cash invested.
-19.28%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$8,044
Rent
-$5,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,044 income − $13,965 expenses = $5,921 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,044
Total Expenses
$13,965
Mortgage P&I
110%
$8,852
Property Taxes
19%
$1,524
Home Insurance
8%
$604
HOA
3%
$250
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885