Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.14% first-year return on $323k initial cash invested.
-19.14%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$5,212
Rent
-$5,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $10,359 expenses = $5,147 out of pocket
Investment Breakdown
|
Purchase Price
$1451k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,507
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$10,359
Mortgage P&I
148%
$7,699
Property Taxes
6%
$335
Home Insurance
10%
$542
HOA
0%
$13
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573