Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $297k initial cash invested.
-11.07%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$6,876
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,876 income − $9,614 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,876
Total Expenses
$9,614
Mortgage P&I
97%
$6,650
Property Taxes
2%
$162
Home Insurance
7%
$465
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756