Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.48% first-year return on $294k initial cash invested.
-21.48%
Cash On Cash
1.58%
Cap Rate
0.25
DSCR
$4,372
Rent
-$5,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $9,639 expenses = $5,267 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,155
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$9,639
Mortgage P&I
156%
$6,819
Property Taxes
18%
$786
Home Insurance
11%
$490
HOA
1%
$57
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481