Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $328k initial cash invested.
-11.78%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$9,328
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,328 income − $12,545 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,753
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,328
Total Expenses
$12,545
Mortgage P&I
79%
$7,336
Property Taxes
16%
$1,517
Home Insurance
6%
$521
HOA
0%
$0
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,026