Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.75% first-year return on $327k initial cash invested.
-20.75%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$5,181
Rent
-$5,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $10,829 expenses = $5,648 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$10,829
Mortgage P&I
143%
$7,400
Property Taxes
21%
$1,091
Home Insurance
10%
$514
HOA
1%
$63
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570