Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $298k initial cash invested.
-15.47%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$6,600
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,600 income − $10,436 expenses = $3,836 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,600
Total Expenses
$10,436
Mortgage P&I
103%
$6,778
Property Taxes
14%
$942
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726