Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $321k initial cash invested.
-10.1%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$8,254
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,254 income − $10,957 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,430
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,254
Total Expenses
$10,957
Mortgage P&I
88%
$7,237
Property Taxes
5%
$428
Home Insurance
6%
$486
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908