Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $325k initial cash invested.
-13.23%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$8,349
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,349 income − $11,933 expenses = $3,584 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,349
Total Expenses
$11,933
Mortgage P&I
88%
$7,371
Property Taxes
12%
$1,018
Home Insurance
7%
$556
HOA
2%
$150
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918