Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $304k initial cash invested.
-15.92%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$7,536
Rent
-$4,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,536 income − $11,570 expenses = $4,034 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,622
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,536
Total Expenses
$11,570
Mortgage P&I
91%
$6,872
Property Taxes
19%
$1,462
Home Insurance
7%
$525
HOA
2%
$150
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829