Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.15% first-year return on $328k initial cash invested.
-18.15%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$6,951
Rent
-$4,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,951 income − $11,917 expenses = $4,966 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,778
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,951
Total Expenses
$11,917
Mortgage P&I
109%
$7,542
Property Taxes
21%
$1,486
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765