Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $312k initial cash invested.
-11.98%
Cash On Cash
3.98%
Cap Rate
0.63
DSCR
$9,094
Rent
-$3,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,094 income − $12,206 expenses = $3,112 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,094
Total Expenses
$12,206
Mortgage P&I
81%
$7,388
Property Taxes
14%
$1,236
Home Insurance
5%
$490
HOA
0%
$0
Property Management
12%
$1,091
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,000