Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.15% first-year return on $307k initial cash invested.
-13.15%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$7,455
Rent
-$3,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,455 income − $10,821 expenses = $3,366 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,767
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,455
Total Expenses
$10,821
Mortgage P&I
91%
$6,816
Property Taxes
13%
$982
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820