Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $325k initial cash invested.
-14.26%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$9,036
Rent
-$3,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,036 income − $12,892 expenses = $3,856 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$292k
Closing costs
1%
$14,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,036
Total Expenses
$12,892
Mortgage P&I
82%
$7,372
Property Taxes
12%
$1,054
Home Insurance
6%
$514
HOA
10%
$881
Property Management
12%
$1,084
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$994