Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $322k initial cash invested.
-16.88%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$5,784
Rent
-$4,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,784 income − $10,308 expenses = $4,524 out of pocket
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$10,308
Mortgage P&I
125%
$7,247
Property Taxes
11%
$623
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636