Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $326k initial cash invested.
-13.52%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$10,478
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,478 income − $14,148 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,656
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,478
Total Expenses
$14,148
Mortgage P&I
76%
$8,005
Property Taxes
14%
$1,491
Home Insurance
5%
$535
HOA
5%
$555
Property Management
12%
$1,257
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,153