Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $303k initial cash invested.
-15.19%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$6,291
Rent
-$3,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,291 income − $10,130 expenses = $3,839 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,585
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,291
Total Expenses
$10,130
Mortgage P&I
107%
$6,701
Property Taxes
13%
$800
Home Insurance
8%
$489
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692