Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $323k initial cash invested.
-19.9%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,005
Rent
-$5,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $9,354 expenses = $5,349 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
$4,005
Total Expenses
$9,354
Mortgage P&I
184%
$7,363
Property Taxes
3%
$121
Home Insurance
13%
$508
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441