Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $332k initial cash invested.
-10.72%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$8,964
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,964 income − $11,929 expenses = $2,965 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,964
Total Expenses
$11,929
Mortgage P&I
84%
$7,567
Property Taxes
9%
$790
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,076
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$986