Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $323k initial cash invested.
-14.56%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$6,622
Rent
-$3,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,622 income − $10,535 expenses = $3,913 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$10,535
Mortgage P&I
110%
$7,277
Property Taxes
8%
$498
Home Insurance
8%
$508
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728