Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.78% first-year return on $324k initial cash invested.
-19.78%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,480
Rent
-$5,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $9,823 expenses = $5,343 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$9,823
Mortgage P&I
159%
$7,107
Property Taxes
14%
$637
Home Insurance
12%
$556
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493