Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $319k initial cash invested.
-10.65%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$7,800
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,800 income − $10,629 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,800
Total Expenses
$10,629
Mortgage P&I
89%
$6,928
Property Taxes
5%
$370
Home Insurance
7%
$508
HOA
2%
$171
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858