Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $305k initial cash invested.
-20.98%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$5,782
Rent
-$5,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $11,122 expenses = $5,340 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$11,122
Mortgage P&I
125%
$7,245
Property Taxes
25%
$1,422
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636