Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.89% first-year return on $324k initial cash invested.
-18.89%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$6,912
Rent
-$5,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,912 income − $12,007 expenses = $5,095 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,912
Total Expenses
$12,007
Mortgage P&I
107%
$7,367
Property Taxes
21%
$1,476
Home Insurance
8%
$521
HOA
4%
$295
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760