Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $343k initial cash invested.
-14.83%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$6,878
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $11,120 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$11,120
Mortgage P&I
111%
$7,648
Property Taxes
8%
$582
Home Insurance
8%
$552
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757