Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $299k initial cash invested.
-16.61%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$7,442
Rent
-$4,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,442 income − $11,576 expenses = $4,134 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$11,576
Mortgage P&I
95%
$7,063
Property Taxes
14%
$1,047
Home Insurance
6%
$481
HOA
6%
$454
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819