Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.31% first-year return on $372k initial cash invested.
-25.31%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,816
Rent
-$7,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $12,651 expenses = $7,835 out of pocket
Investment Breakdown
|
Purchase Price
$1684k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$337k
Closing costs
1%
$16,835
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$12,651
Mortgage P&I
177%
$8,509
Property Taxes
39%
$1,870
Home Insurance
13%
$628
HOA
0%
$6
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530