Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $328k initial cash invested.
-5.6%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$11,676
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,676 income − $13,207 expenses = $1,531 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,776
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,676
Total Expenses
$13,207
Mortgage P&I
64%
$7,526
Property Taxes
10%
$1,187
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,401
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,284