Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $325k initial cash invested.
-14.24%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$7,065
Rent
-$3,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,065 income − $10,919 expenses = $3,854 out of pocket
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,065
Total Expenses
$10,919
Mortgage P&I
103%
$7,291
Property Taxes
10%
$700
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777