Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $306k initial cash invested.
-10.43%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$9,501
Rent
-$2,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,501 income − $12,158 expenses = $2,657 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,501
Total Expenses
$12,158
Mortgage P&I
75%
$7,101
Property Taxes
14%
$1,347
Home Insurance
5%
$480
HOA
0%
$0
Property Management
12%
$1,140
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,045