Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.31% first-year return on $326k initial cash invested.
-16.31%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$7,868
Rent
-$4,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,868 income − $12,300 expenses = $4,432 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,868
Total Expenses
$12,300
Mortgage P&I
97%
$7,670
Property Taxes
18%
$1,400
Home Insurance
7%
$555
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865