Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $323k initial cash invested.
-12.05%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$7,518
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,518 income − $10,756 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.2%
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
$7,518
Total Expenses
$10,756
Mortgage P&I
95%
$7,135
Property Taxes
7%
$556
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827