Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $383k initial cash invested.
-11.21%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$10,618
Rent
-$3,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,618 income − $14,198 expenses = $3,580 out of pocket
Investment Breakdown
|
Purchase Price
$1739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,394
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,618
Total Expenses
$14,198
Mortgage P&I
82%
$8,713
Property Taxes
12%
$1,246
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,274
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,168