Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $328k initial cash invested.
-16.14%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$7,722
Rent
-$4,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,722 income − $12,138 expenses = $4,416 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,782
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,722
Total Expenses
$12,138
Mortgage P&I
98%
$7,581
Property Taxes
18%
$1,408
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849