Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $398k initial cash invested.
-13.72%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$8,502
Rent
-$4,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,502 income − $13,056 expenses = $4,554 out of pocket
Investment Breakdown
|
Purchase Price
$1811k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$362k
Closing costs
1%
$18,105
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,502
Total Expenses
$13,056
Mortgage P&I
107%
$9,066
Property Taxes
4%
$312
Home Insurance
9%
$788
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935