Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $378k initial cash invested.
-22.16%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$5,846
Rent
-$6,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $12,827 expenses = $6,981 out of pocket
Investment Breakdown
|
Purchase Price
$1715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$12,827
Mortgage P&I
147%
$8,616
Property Taxes
27%
$1,593
Home Insurance
11%
$630
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643