Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.78% first-year return on $316k initial cash invested.
-19.78%
Cash On Cash
2.27%
Cap Rate
0.35
DSCR
$5,776
Rent
-$5,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $10,980 expenses = $5,204 out of pocket
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,179
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$10,980
Mortgage P&I
132%
$7,651
Property Taxes
18%
$1,016
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635