Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $323k initial cash invested.
-8.14%
Cash On Cash
5.42%
Cap Rate
0.79
DSCR
$10,647
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,647 income − $12,834 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,647
Total Expenses
$12,834
Mortgage P&I
78%
$8,314
Property Taxes
4%
$392
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,278
CapEx
4%
$426
Vacancy
3%
$319
Maintenance
4%
$426
Other
11%
$1,171