Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $324k initial cash invested.
-14.83%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$7,640
Rent
-$4,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,640 income − $11,644 expenses = $4,004 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,640
Total Expenses
$11,644
Mortgage P&I
95%
$7,294
Property Taxes
14%
$1,092
Home Insurance
7%
$525
HOA
2%
$135
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$840