Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $326k initial cash invested.
-19.73%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$6,002
Rent
-$5,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,002 income − $11,361 expenses = $5,359 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,002
Total Expenses
$11,361
Mortgage P&I
121%
$7,272
Property Taxes
25%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660