Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $322k initial cash invested.
-7.6%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$9,994
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,994 income − $12,032 expenses = $2,038 out of pocket
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,466
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,994
Total Expenses
$12,032
Mortgage P&I
73%
$7,259
Property Taxes
8%
$833
Home Insurance
5%
$542
HOA
0%
$0
Property Management
12%
$1,199
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,099