Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $297k initial cash invested.
-16.76%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$7,294
Rent
-$4,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,294 income − $11,439 expenses = $4,145 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,294
Total Expenses
$11,439
Mortgage P&I
99%
$7,193
Property Taxes
18%
$1,294
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802