Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.05% first-year return on $328k initial cash invested.
-20.05%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$4,690
Rent
-$5,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $10,166 expenses = $5,476 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,690
Total Expenses
$10,166
Mortgage P&I
160%
$7,489
Property Taxes
10%
$470
Home Insurance
11%
$516
HOA
2%
$95
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516