Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.03% first-year return on $328k initial cash invested.
-22.03%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$6,278
Rent
-$6,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,278 income − $12,300 expenses = $6,022 out of pocket
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,762
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$12,300
Mortgage P&I
119%
$7,450
Property Taxes
35%
$2,191
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691