Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $322k initial cash invested.
-14.05%
Cash On Cash
3.47%
Cap Rate
0.55
DSCR
$8,744
Rent
-$3,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,744 income − $12,518 expenses = $3,774 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,744
Total Expenses
$12,518
Mortgage P&I
87%
$7,613
Property Taxes
16%
$1,425
Home Insurance
6%
$507
HOA
0%
$0
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962