Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.71% first-year return on $323k initial cash invested.
-19.71%
Cash On Cash
2.7%
Cap Rate
0.39
DSCR
$5,938
Rent
-$5,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,938 income − $11,235 expenses = $5,297 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.8%
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
$5,938
Total Expenses
$11,235
Mortgage P&I
140%
$8,318
Property Taxes
7%
$389
Home Insurance
9%
$508
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653