Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.9% first-year return on $351k initial cash invested.
-14.9%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$7,635
Rent
-$4,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,635 income − $11,995 expenses = $4,360 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,869
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,635
Total Expenses
$11,995
Mortgage P&I
104%
$7,955
Property Taxes
12%
$887
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840