Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $326k initial cash invested.
-13.62%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$8,205
Rent
-$3,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,205 income − $11,903 expenses = $3,698 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,662
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,205
Total Expenses
$11,903
Mortgage P&I
89%
$7,267
Property Taxes
16%
$1,323
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903