Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $324k initial cash invested.
-14.77%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$8,172
Rent
-$3,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,172 income − $12,155 expenses = $3,983 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,556
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,172
Total Expenses
$12,155
Mortgage P&I
91%
$7,448
Property Taxes
17%
$1,414
Home Insurance
6%
$514
HOA
0%
$0
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$899