Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.39% first-year return on $325k initial cash invested.
-17.39%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$7,166
Rent
-$4,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,166 income − $11,881 expenses = $4,715 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,166
Total Expenses
$11,881
Mortgage P&I
104%
$7,487
Property Taxes
18%
$1,324
Home Insurance
7%
$525
HOA
2%
$108
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788