Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.74% first-year return on $321k initial cash invested.
-19.74%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,504
Rent
-$5,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $9,790 expenses = $5,286 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$9,790
Mortgage P&I
160%
$7,196
Property Taxes
12%
$553
Home Insurance
11%
$511
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495