Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $327k initial cash invested.
-18.81%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$7,474
Rent
-$5,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,474 income − $12,603 expenses = $5,129 out of pocket
Investment Breakdown
|
Purchase Price
$1472k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,724
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,474
Total Expenses
$12,603
Mortgage P&I
107%
$8,031
Property Taxes
18%
$1,325
Home Insurance
7%
$525
HOA
2%
$181
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822