Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $328k initial cash invested.
-5.26%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$11,403
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,403 income − $12,843 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,403
Total Expenses
$12,843
Mortgage P&I
65%
$7,460
Property Taxes
9%
$990
Home Insurance
5%
$517
HOA
0%
$0
Property Management
12%
$1,368
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,254