Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.35% first-year return on $326k initial cash invested.
-22.35%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,950
Rent
-$6,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $10,025 expenses = $6,075 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$294k
Closing costs
1%
$14,675
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$10,025
Mortgage P&I
187%
$7,377
Property Taxes
8%
$333
Home Insurance
14%
$542
HOA
11%
$431
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434