Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $322k initial cash invested.
-11.16%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$7,746
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,746 income − $10,742 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$290k
Closing costs
1%
$14,478
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,746
Total Expenses
$10,742
Mortgage P&I
92%
$7,143
Property Taxes
6%
$493
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852