Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $334k initial cash invested.
-13.25%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$7,484
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,484 income − $11,173 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,049
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,484
Total Expenses
$11,173
Mortgage P&I
102%
$7,641
Property Taxes
5%
$364
Home Insurance
7%
$555
HOA
1%
$69
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$225
Maintenance
4%
$299
Other
11%
$823