Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.16% first-year return on $323k initial cash invested.
-21.16%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$5,278
Rent
-$5,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $10,970 expenses = $5,692 out of pocket
Investment Breakdown
|
Purchase Price
$1452k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$10,970
Mortgage P&I
148%
$7,796
Property Taxes
14%
$733
Home Insurance
12%
$647
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581