Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.08% first-year return on $323k initial cash invested.
-18.08%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$7,382
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,382 income − $12,255 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,382
Total Expenses
$12,255
Mortgage P&I
98%
$7,249
Property Taxes
22%
$1,640
Home Insurance
7%
$542
HOA
4%
$315
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812