Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $323k initial cash invested.
-17.8%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$6,620
Rent
-$4,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,620 income − $11,404 expenses = $4,784 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,501
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,620
Total Expenses
$11,404
Mortgage P&I
110%
$7,300
Property Taxes
19%
$1,280
Home Insurance
8%
$523
HOA
1%
$50
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728