Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.84% first-year return on $322k initial cash invested.
-18.84%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$6,309
Rent
-$5,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $11,370 expenses = $5,061 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,496
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,309
Total Expenses
$11,370
Mortgage P&I
114%
$7,186
Property Taxes
24%
$1,504
Home Insurance
9%
$536
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694