Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $324k initial cash invested.
-14.71%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$7,800
Rent
-$3,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,800 income − $11,776 expenses = $3,976 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,800
Total Expenses
$11,776
Mortgage P&I
93%
$7,242
Property Taxes
17%
$1,357
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858