Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $328k initial cash invested.
-17.95%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$6,560
Rent
-$4,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,560 income − $11,469 expenses = $4,909 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,769
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,560
Total Expenses
$11,469
Mortgage P&I
112%
$7,359
Property Taxes
21%
$1,408
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722