Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.62% first-year return on $327k initial cash invested.
-20.62%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$5,752
Rent
-$5,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,752 income − $11,363 expenses = $5,611 out of pocket
Investment Breakdown
|
Purchase Price
$1469k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,752
Total Expenses
$11,363
Mortgage P&I
131%
$7,518
Property Taxes
24%
$1,364
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633