Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $328k initial cash invested.
-15.64%
Cash On Cash
3.36%
Cap Rate
0.51
DSCR
$8,464
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,464 income − $12,736 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,751
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,464
Total Expenses
$12,736
Mortgage P&I
95%
$8,068
Property Taxes
15%
$1,281
Home Insurance
6%
$508
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931