Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $328k initial cash invested.
-17.72%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$6,030
Rent
-$4,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,030 income − $10,880 expenses = $4,850 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,782
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,030
Total Expenses
$10,880
Mortgage P&I
123%
$7,410
Property Taxes
15%
$878
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663