Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.21% first-year return on $324k initial cash invested.
-24.21%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$4,924
Rent
-$6,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,924 income − $11,463 expenses = $6,539 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,924
Total Expenses
$11,463
Mortgage P&I
159%
$7,814
Property Taxes
29%
$1,449
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542