Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $305k initial cash invested.
-14.68%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$7,102
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $10,833 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,666
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,102
Total Expenses
$10,833
Mortgage P&I
96%
$6,801
Property Taxes
5%
$358
Home Insurance
18%
$1,260
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781