Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $309k initial cash invested.
-10.52%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$7,550
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,550 income − $10,255 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,841
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,550
Total Expenses
$10,255
Mortgage P&I
90%
$6,813
Property Taxes
5%
$386
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$830