Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.53% first-year return on $328k initial cash invested.
-20.53%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$5,816
Rent
-$5,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $11,420 expenses = $5,604 out of pocket
Investment Breakdown
|
Purchase Price
$1474k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,739
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,816
Total Expenses
$11,420
Mortgage P&I
128%
$7,459
Property Taxes
25%
$1,449
Home Insurance
9%
$534
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640