Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $323k initial cash invested.
-14.45%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$7,980
Rent
-$3,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,980 income − $11,865 expenses = $3,885 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%
$14,504
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,980
Total Expenses
$11,865
Mortgage P&I
91%
$7,246
Property Taxes
18%
$1,418
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$878