Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $324k initial cash invested.
-13.4%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$7,785
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,785 income − $11,407 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,785
Total Expenses
$11,407
Mortgage P&I
94%
$7,302
Property Taxes
12%
$952
Home Insurance
7%
$507
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856