Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.26% first-year return on $321k initial cash invested.
-19.26%
Cash On Cash
2.69%
Cap Rate
0.4
DSCR
$7,274
Rent
-$5,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,274 income − $12,434 expenses = $5,160 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,452
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,274
Total Expenses
$12,434
Mortgage P&I
111%
$8,107
Property Taxes
19%
$1,364
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800