Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.52% first-year return on $369k initial cash invested.
-23.52%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$5,852
Rent
-$7,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $13,076 expenses = $7,224 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,692
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$13,076
Mortgage P&I
151%
$8,826
Property Taxes
28%
$1,667
Home Insurance
10%
$593
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644