Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $326k initial cash invested.
-13.47%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$7,660
Rent
-$3,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,660 income − $11,322 expenses = $3,662 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$294k
Closing costs
1%
$14,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,660
Total Expenses
$11,322
Mortgage P&I
96%
$7,328
Property Taxes
14%
$1,034
Home Insurance
5%
$356
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843