Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.41% first-year return on $375k initial cash invested.
-22.41%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$6,039
Rent
-$6,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,039 income − $13,037 expenses = $6,998 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,039
Total Expenses
$13,037
Mortgage P&I
144%
$8,717
Property Taxes
28%
$1,671
Home Insurance
10%
$595
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664