Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $325k initial cash invested.
-15.97%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$8,574
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,574 income − $12,897 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,574
Total Expenses
$12,897
Mortgage P&I
93%
$7,989
Property Taxes
17%
$1,470
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,029
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$943