Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $343k initial cash invested.
-9.73%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$9,470
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,470 income − $12,249 expenses = $2,779 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$309k
Closing costs
1%
$15,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,470
Total Expenses
$12,249
Mortgage P&I
83%
$7,832
Property Taxes
7%
$646
Home Insurance
6%
$551
HOA
0%
$0
Property Management
12%
$1,136
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042