Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $327k initial cash invested.
-15.64%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$7,928
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,928 income − $12,185 expenses = $4,257 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,697
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,928
Total Expenses
$12,185
Mortgage P&I
94%
$7,417
Property Taxes
20%
$1,548
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872