Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.45% first-year return on $302k initial cash invested.
-20.45%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,768
Rent
-$5,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $8,906 expenses = $5,138 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$8,906
Mortgage P&I
181%
$6,808
Property Taxes
9%
$345
Home Insurance
13%
$472
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414