Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $297k initial cash invested.
-12.16%
Cash On Cash
4.07%
Cap Rate
0.63
DSCR
$8,793
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,793 income − $11,798 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,262
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,793
Total Expenses
$11,798
Mortgage P&I
81%
$7,156
Property Taxes
13%
$1,183
Home Insurance
5%
$469
HOA
0%
$0
Property Management
12%
$1,055
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$967