Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $322k initial cash invested.
-12.69%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$9,786
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,786 income − $13,193 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,786
Total Expenses
$13,193
Mortgage P&I
81%
$7,922
Property Taxes
14%
$1,411
Home Insurance
5%
$524
HOA
0%
$10
Property Management
12%
$1,174
CapEx
4%
$391
Vacancy
3%
$294
Maintenance
4%
$391
Other
11%
$1,076