Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.98% first-year return on $332k initial cash invested.
-18.98%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$7,197
Rent
-$5,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,197 income − $12,446 expenses = $5,249 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,197
Total Expenses
$12,446
Mortgage P&I
113%
$8,154
Property Taxes
18%
$1,321
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792