Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.72% first-year return on $323k initial cash invested.
-27.72%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$4,192
Rent
-$7,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $11,642 expenses = $7,450 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,192
Total Expenses
$11,642
Mortgage P&I
183%
$7,685
Property Taxes
48%
$2,023
Home Insurance
12%
$508
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461