Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $326k initial cash invested.
-9.41%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$11,241
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,241 income − $13,793 expenses = $2,552 out of pocket
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,643
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,241
Total Expenses
$13,793
Mortgage P&I
64%
$7,142
Property Taxes
21%
$2,305
Home Insurance
5%
$523
HOA
0%
$0
Property Management
12%
$1,349
CapEx
4%
$450
Vacancy
3%
$337
Maintenance
4%
$450
Other
11%
$1,237