Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $323k initial cash invested.
-17.3%
Cash On Cash
2.94%
Cap Rate
0.45
DSCR
$8,019
Rent
-$4,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,019 income − $12,678 expenses = $4,659 out of pocket
Investment Breakdown
|
Purchase Price
$1453k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$291k
Closing costs
1%
$14,532
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,019
Total Expenses
$12,678
Mortgage P&I
99%
$7,904
Property Taxes
19%
$1,523
Home Insurance
7%
$524
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$882