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 $304k initial cash invested.
-10.43%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$8,385
Rent
-$2,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,385 income − $11,024 expenses = $2,639 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,385
Total Expenses
$11,024
Mortgage P&I
82%
$6,842
Property Taxes
10%
$844
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$252
Maintenance
4%
$335
Other
11%
$922