Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $326k initial cash invested.
-16.03%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$6,668
Rent
-$4,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,668 income − $11,025 expenses = $4,357 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,668
Total Expenses
$11,025
Mortgage P&I
108%
$7,190
Property Taxes
11%
$732
Home Insurance
8%
$525
HOA
5%
$311
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733