Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $323k initial cash invested.
-16.96%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$5,739
Rent
-$4,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $10,296 expenses = $4,557 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$10,296
Mortgage P&I
129%
$7,393
Property Taxes
8%
$440
Home Insurance
9%
$508
HOA
0%
$3
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631