Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $324k initial cash invested.
-11.68%
Cash On Cash
4.5%
Cap Rate
0.66
DSCR
$9,362
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,362 income − $12,512 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,559
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,362
Total Expenses
$12,512
Mortgage P&I
88%
$8,233
Property Taxes
5%
$477
Home Insurance
6%
$525
HOA
1%
$95
Property Management
12%
$1,123
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,030