Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.85% first-year return on $318k initial cash invested.
-16.85%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$5,721
Rent
-$4,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,721 income − $10,187 expenses = $4,466 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,292
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$10,187
Mortgage P&I
127%
$7,240
Property Taxes
8%
$476
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629