Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.03% first-year return on $318k initial cash invested.
-15.03%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$8,312
Rent
-$3,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,312 income − $12,293 expenses = $3,981 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,312
Total Expenses
$12,293
Mortgage P&I
87%
$7,193
Property Taxes
19%
$1,609
Home Insurance
7%
$578
HOA
1%
$89
Property Management
12%
$997
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$914