Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $315k initial cash invested.
-14.6%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,916
Rent
-$3,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,916 income − $10,744 expenses = $3,828 out of pocket
Investment Breakdown
|
Purchase Price
$1413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,127
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,916
Total Expenses
$10,744
Mortgage P&I
102%
$7,031
Property Taxes
12%
$853
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761