Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $359k initial cash invested.
-9.39%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$10,858
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,858 income − $13,665 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$324k
Closing costs
1%
$16,224
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,858
Total Expenses
$13,665
Mortgage P&I
75%
$8,097
Property Taxes
12%
$1,354
Home Insurance
5%
$523
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194