Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $311k initial cash invested.
-15.29%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,478
Rent
-$3,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $9,441 expenses = $3,963 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$9,441
Mortgage P&I
126%
$6,924
Property Taxes
3%
$167
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603