Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $318k initial cash invested.
-13.04%
Cash On Cash
3.62%
Cap Rate
0.58
DSCR
$7,830
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,830 income − $11,286 expenses = $3,456 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,285
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,830
Total Expenses
$11,286
Mortgage P&I
95%
$7,456
Property Taxes
5%
$398
Home Insurance
10%
$770
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861