Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.9% first-year return on $328k initial cash invested.
-11.9%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$7,682
Rent
-$3,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,682 income − $10,931 expenses = $3,249 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,682
Total Expenses
$10,931
Mortgage P&I
99%
$7,579
Property Taxes
3%
$225
Home Insurance
7%
$516
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845