Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.4% first-year return on $323k initial cash invested.
-27.4%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$1,966
Rent
-$7,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $9,330 expenses = $7,364 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,966
Total Expenses
$9,330
Mortgage P&I
375%
$7,363
Property Taxes
40%
$790
Home Insurance
26%
$508
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216