Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $322k initial cash invested.
-14.28%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$7,935
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,935 income − $11,771 expenses = $3,836 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,935
Total Expenses
$11,771
Mortgage P&I
91%
$7,196
Property Taxes
17%
$1,358
Home Insurance
7%
$520
HOA
0%
$0
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$873