Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $328k initial cash invested.
-14.86%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$8,008
Rent
-$4,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,008 income − $12,066 expenses = $4,058 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,008
Total Expenses
$12,066
Mortgage P&I
92%
$7,378
Property Taxes
18%
$1,450
Home Insurance
6%
$516
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881