Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $324k initial cash invested.
-10.41%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$9,126
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,126 income − $11,939 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,577
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,126
Total Expenses
$11,939
Mortgage P&I
80%
$7,291
Property Taxes
11%
$1,024
Home Insurance
6%
$521
HOA
0%
$0
Property Management
12%
$1,095
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,004