Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $329k initial cash invested.
-15.6%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$7,533
Rent
-$4,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,533 income − $11,806 expenses = $4,273 out of pocket
Investment Breakdown
|
Purchase Price
$1480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,798
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,533
Total Expenses
$11,806
Mortgage P&I
98%
$7,401
Property Taxes
18%
$1,319
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829