Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.88% first-year return on $326k initial cash invested.
-20.88%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,766
Rent
-$5,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $11,430 expenses = $5,664 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,766
Total Expenses
$11,430
Mortgage P&I
126%
$7,252
Property Taxes
26%
$1,515
Home Insurance
9%
$522
HOA
3%
$180
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634