Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.67% first-year return on $324k initial cash invested.
-17.67%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$7,796
Rent
-$4,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,796 income − $12,562 expenses = $4,766 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,557
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,796
Total Expenses
$12,562
Mortgage P&I
102%
$7,944
Property Taxes
19%
$1,450
Home Insurance
7%
$516
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858