Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.45% first-year return on $316k initial cash invested.
-29.45%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,063
Rent
-$7,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $10,828 expenses = $7,765 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,210
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$10,828
Mortgage P&I
259%
$7,930
Property Taxes
45%
$1,365
Home Insurance
16%
$490
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337