Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.08% first-year return on $323k initial cash invested.
-18.08%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$5,169
Rent
-$4,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $10,027 expenses = $4,858 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,169
Total Expenses
$10,027
Mortgage P&I
141%
$7,285
Property Taxes
9%
$476
Home Insurance
10%
$508
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569