Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $344k initial cash invested.
-5.95%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$10,350
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,350 income − $12,054 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$344k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,350
Total Expenses
$12,054
Mortgage P&I
76%
$7,846
Property Taxes
1%
$148
Home Insurance
5%
$542
HOA
0%
$0
Property Management
12%
$1,242
CapEx
4%
$414
Vacancy
3%
$310
Maintenance
4%
$414
Other
11%
$1,138