Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $326k initial cash invested.
-11.89%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$8,274
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,274 income − $11,503 expenses = $3,229 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,664
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,274
Total Expenses
$11,503
Mortgage P&I
90%
$7,423
Property Taxes
9%
$742
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910