Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.64% first-year return on $326k initial cash invested.
-17.64%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$6,222
Rent
-$4,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $11,013 expenses = $4,791 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,222
Total Expenses
$11,013
Mortgage P&I
118%
$7,340
Property Taxes
17%
$1,039
Home Insurance
8%
$518
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684