Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $328k initial cash invested.
-14.99%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$7,092
Rent
-$4,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,092 income − $11,193 expenses = $4,101 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$296k
Closing costs
1%
$14,776
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,092
Total Expenses
$11,193
Mortgage P&I
106%
$7,482
Property Taxes
11%
$776
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780