Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $328k initial cash invested.
-13.66%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$8,214
Rent
-$3,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,214 income − $11,947 expenses = $3,733 out of pocket
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,759
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,214
Total Expenses
$11,947
Mortgage P&I
89%
$7,278
Property Taxes
16%
$1,350
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$986
CapEx
4%
$329
Vacancy
3%
$246
Maintenance
4%
$329
Other
11%
$904