Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.98% first-year return on $323k initial cash invested.
-16.98%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$7,125
Rent
-$4,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,125 income − $11,701 expenses = $4,576 out of pocket
Investment Breakdown
|
Purchase Price
$1455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,546
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,125
Total Expenses
$11,701
Mortgage P&I
104%
$7,441
Property Taxes
18%
$1,277
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784