Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.02% first-year return on $324k initial cash invested.
-18.02%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$7,410
Rent
-$4,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,410 income − $12,273 expenses = $4,863 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,410
Total Expenses
$12,273
Mortgage P&I
99%
$7,316
Property Taxes
26%
$1,916
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815