Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.64% first-year return on $318k initial cash invested.
-23.64%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$3,938
Rent
-$6,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $10,210 expenses = $6,272 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,302
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$10,210
Mortgage P&I
184%
$7,227
Property Taxes
27%
$1,049
Home Insurance
13%
$525
HOA
2%
$69
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433