Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $325k initial cash invested.
-12.39%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$8,967
Rent
-$3,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,967 income − $12,319 expenses = $3,352 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,967
Total Expenses
$12,319
Mortgage P&I
82%
$7,335
Property Taxes
16%
$1,412
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,076
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$986