Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.7% first-year return on $330k initial cash invested.
-18.7%
Cash On Cash
2.86%
Cap Rate
0.42
DSCR
$7,203
Rent
-$5,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,203 income − $12,344 expenses = $5,141 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,849
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$12,344
Mortgage P&I
117%
$8,396
Property Taxes
9%
$626
Home Insurance
8%
$551
HOA
4%
$323
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792