Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $317k initial cash invested.
-14.39%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$7,608
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,608 income − $11,413 expenses = $3,805 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,256
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,608
Total Expenses
$11,413
Mortgage P&I
93%
$7,081
Property Taxes
17%
$1,258
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837