Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $323k initial cash invested.
-11.42%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$7,486
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,486 income − $10,556 expenses = $3,070 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,486
Total Expenses
$10,556
Mortgage P&I
98%
$7,323
Property Taxes
2%
$181
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$225
Maintenance
4%
$299
Other
11%
$823