Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $328k initial cash invested.
-7.12%
Cash On Cash
5.14%
Cap Rate
0.81
DSCR
$11,934
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,934 income − $13,879 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,753
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,934
Total Expenses
$13,879
Mortgage P&I
65%
$7,788
Property Taxes
13%
$1,500
Home Insurance
4%
$534
HOA
0%
$0
Property Management
12%
$1,432
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,313