Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.31% first-year return on $312k initial cash invested.
-23.31%
Cash On Cash
1.52%
Cap Rate
0.23
DSCR
$4,016
Rent
-$6,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $10,082 expenses = $6,066 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$10,082
Mortgage P&I
191%
$7,679
Property Taxes
13%
$515
Home Insurance
13%
$522
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442