Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.63% first-year return on $322k initial cash invested.
-13.63%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$6,807
Rent
-$3,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,807 income − $10,463 expenses = $3,656 out of pocket
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$289k
Closing costs
1%
$14,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,807
Total Expenses
$10,463
Mortgage P&I
108%
$7,348
Property Taxes
3%
$192
Home Insurance
8%
$522
HOA
1%
$87
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749