Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.79% first-year return on $334k initial cash invested.
-17.79%
Cash On Cash
2.78%
Cap Rate
0.43
DSCR
$7,284
Rent
-$4,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,284 income − $12,233 expenses = $4,949 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$334k
Downpayment
20%
$301k
Closing costs
1%
$15,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,284
Total Expenses
$12,233
Mortgage P&I
112%
$8,139
Property Taxes
16%
$1,165
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$801