Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $327k initial cash invested.
-11.91%
Cash On Cash
4.04%
Cap Rate
0.64
DSCR
$10,524
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,524 income − $13,765 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,698
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,524
Total Expenses
$13,765
Mortgage P&I
74%
$7,766
Property Taxes
12%
$1,266
Home Insurance
4%
$455
HOA
7%
$699
Property Management
12%
$1,263
CapEx
4%
$421
Vacancy
3%
$316
Maintenance
4%
$421
Other
11%
$1,158