Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.24% first-year return on $323k initial cash invested.
-23.24%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,639
Rent
-$6,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $9,885 expenses = $6,246 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,639
Total Expenses
$9,885
Mortgage P&I
198%
$7,223
Property Taxes
25%
$916
Home Insurance
14%
$508
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400