Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $327k initial cash invested.
-16.82%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$7,582
Rent
-$4,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,582 income − $12,160 expenses = $4,578 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,699
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,582
Total Expenses
$12,160
Mortgage P&I
96%
$7,296
Property Taxes
20%
$1,523
Home Insurance
7%
$524
HOA
3%
$240
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834