Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.53% first-year return on $329k initial cash invested.
-20.53%
Cash On Cash
2.19%
Cap Rate
0.34
DSCR
$6,717
Rent
-$5,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,717 income − $12,344 expenses = $5,627 out of pocket
Investment Breakdown
|
Purchase Price
$1481k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,807
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,717
Total Expenses
$12,344
Mortgage P&I
120%
$8,060
Property Taxes
22%
$1,474
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739