Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.45% first-year return on $326k initial cash invested.
-19.45%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$6,296
Rent
-$5,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,296 income − $11,584 expenses = $5,288 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$294k
Closing costs
1%
$14,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,296
Total Expenses
$11,584
Mortgage P&I
118%
$7,436
Property Taxes
24%
$1,492
Home Insurance
8%
$514
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693