Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $327k initial cash invested.
-15.31%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$6,705
Rent
-$4,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,705 income − $10,874 expenses = $4,169 out of pocket
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,706
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,705
Total Expenses
$10,874
Mortgage P&I
112%
$7,494
Property Taxes
8%
$558
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738