Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $322k initial cash invested.
-17.46%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,274
Rent
-$4,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $9,965 expenses = $4,691 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$9,965
Mortgage P&I
137%
$7,234
Property Taxes
8%
$396
Home Insurance
10%
$542
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580