Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $326k initial cash invested.
-11.03%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$8,792
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,792 income − $11,786 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,792
Total Expenses
$11,786
Mortgage P&I
84%
$7,424
Property Taxes
10%
$849
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,055
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$967