Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.99% first-year return on $326k initial cash invested.
-19.99%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$6,525
Rent
-$5,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,525 income − $11,950 expenses = $5,425 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,525
Total Expenses
$11,950
Mortgage P&I
118%
$7,723
Property Taxes
23%
$1,475
Home Insurance
8%
$525
HOA
0%
$8
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718