Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.33% first-year return on $328k initial cash invested.
-22.33%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$6,003
Rent
-$6,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,003 income − $12,101 expenses = $6,098 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$12,101
Mortgage P&I
134%
$8,045
Property Taxes
25%
$1,500
Home Insurance
9%
$516
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660