Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.55% first-year return on $325k initial cash invested.
-19.55%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$6,087
Rent
-$5,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,087 income − $11,387 expenses = $5,300 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$11,387
Mortgage P&I
118%
$7,208
Property Taxes
24%
$1,454
Home Insurance
11%
$656
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670