Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $329k initial cash invested.
-18.8%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$7,017
Rent
-$5,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,017 income − $12,167 expenses = $5,150 out of pocket
Investment Breakdown
|
Purchase Price
$1480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,795
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,017
Total Expenses
$12,167
Mortgage P&I
107%
$7,491
Property Taxes
18%
$1,248
Home Insurance
15%
$1,041
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772