Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.18% first-year return on $326k initial cash invested.
-18.18%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$6,000
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,000 income − $10,932 expenses = $4,932 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,000
Total Expenses
$10,932
Mortgage P&I
125%
$7,474
Property Taxes
13%
$806
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660