Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -44.59% first-year return on $323k initial cash invested.
-44.59%
Cash On Cash
-3.73%
Cap Rate
-0.63
DSCR
$6,860
Rent
-$11,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,860 income − $18,843 expenses = $11,983 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,860
Total Expenses
$18,843
Mortgage P&I
105%
$7,199
Property Taxes
128%
$8,804
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755