Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.37% first-year return on $324k initial cash invested.
-12.37%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$7,764
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,764 income − $11,103 expenses = $3,339 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$291k
Closing costs
1%
$14,565
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,764
Total Expenses
$11,103
Mortgage P&I
93%
$7,224
Property Taxes
6%
$487
Home Insurance
7%
$524
HOA
3%
$227
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854