Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $297k initial cash invested.
-11.84%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$7,070
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,070 income − $10,000 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,070
Total Expenses
$10,000
Mortgage P&I
95%
$6,707
Property Taxes
3%
$178
Home Insurance
7%
$472
HOA
3%
$239
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778