Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $319k initial cash invested.
-17.57%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$5,260
Rent
-$4,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $9,933 expenses = $4,673 out of pocket
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,340
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$9,933
Mortgage P&I
137%
$7,223
Property Taxes
8%
$399
Home Insurance
10%
$523
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579