Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $323k initial cash invested.
-11.13%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$8,328
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,328 income − $11,327 expenses = $2,999 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,541
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,328
Total Expenses
$11,327
Mortgage P&I
86%
$7,133
Property Taxes
10%
$842
Home Insurance
6%
$521
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916