Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.44% first-year return on $296k initial cash invested.
-25.44%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,018
Rent
-$6,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $8,299 expenses = $6,281 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$8,299
Mortgage P&I
344%
$6,939
Property Taxes
5%
$109
Home Insurance
23%
$464
HOA
5%
$100
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222