Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.62% first-year return on $327k initial cash invested.
-21.62%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$5,157
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $11,045 expenses = $5,888 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,703
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$11,045
Mortgage P&I
143%
$7,382
Property Taxes
27%
$1,379
Home Insurance
10%
$531
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567