Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.73% first-year return on $298k initial cash invested.
-22.73%
Cash On Cash
1.85%
Cap Rate
0.27
DSCR
$4,370
Rent
-$5,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $10,013 expenses = $5,643 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,328
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$10,013
Mortgage P&I
172%
$7,521
Property Taxes
12%
$516
Home Insurance
11%
$490
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481