Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $332k initial cash invested.
-15.28%
Cash On Cash
3.19%
Cap Rate
0.51
DSCR
$8,462
Rent
-$4,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,462 income − $12,688 expenses = $4,226 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.9%
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
$8,462
Total Expenses
$12,688
Mortgage P&I
93%
$7,856
Property Taxes
17%
$1,433
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,015
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$931