Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.87% first-year return on $323k initial cash invested.
-19.87%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$6,849
Rent
-$5,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,849 income − $12,204 expenses = $5,355 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,849
Total Expenses
$12,204
Mortgage P&I
106%
$7,293
Property Taxes
30%
$2,041
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753