Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $311k initial cash invested.
-13.88%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$7,958
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,958 income − $11,561 expenses = $3,603 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$280k
Closing costs
1%
$13,975
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,958
Total Expenses
$11,561
Mortgage P&I
90%
$7,196
Property Taxes
14%
$1,102
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$955
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875