Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $324k initial cash invested.
-15.83%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,368
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,368 income − $10,641 expenses = $4,273 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,368
Total Expenses
$10,641
Mortgage P&I
116%
$7,397
Property Taxes
7%
$467
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700