Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $369k initial cash invested.
-17.19%
Cash On Cash
3.21%
Cap Rate
0.48
DSCR
$9,592
Rent
-$5,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,592 income − $14,883 expenses = $5,291 out of pocket
Investment Breakdown
|
Purchase Price
$1674k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$335k
Closing costs
1%
$16,736
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,592
Total Expenses
$14,883
Mortgage P&I
98%
$9,388
Property Taxes
17%
$1,647
Home Insurance
6%
$586
HOA
0%
$0
Property Management
12%
$1,151
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,055