Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $327k initial cash invested.
-17.72%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$6,153
Rent
-$4,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,153 income − $10,979 expenses = $4,826 out of pocket
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,153
Total Expenses
$10,979
Mortgage P&I
120%
$7,353
Property Taxes
16%
$992
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677