Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $307k initial cash invested.
-19.73%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$4,790
Rent
-$5,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $9,844 expenses = $5,054 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,778
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$9,844
Mortgage P&I
148%
$7,095
Property Taxes
13%
$611
Home Insurance
11%
$508
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527