Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $327k initial cash invested.
-15.28%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$6,474
Rent
-$4,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $10,631 expenses = $4,157 out of pocket
Investment Breakdown
|
Purchase Price
$1469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,692
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$10,631
Mortgage P&I
115%
$7,434
Property Taxes
7%
$471
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712