Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $375k initial cash invested.
-13.24%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$7,953
Rent
-$4,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,953 income − $12,087 expenses = $4,134 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,953
Total Expenses
$12,087
Mortgage P&I
108%
$8,603
Property Taxes
2%
$168
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875