Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.25% first-year return on $328k initial cash invested.
-19.25%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$4,569
Rent
-$5,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $9,826 expenses = $5,257 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,569
Total Expenses
$9,826
Mortgage P&I
162%
$7,406
Property Taxes
8%
$350
Home Insurance
11%
$516
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503