Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.68% first-year return on $314k initial cash invested.
-20.68%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$5,244
Rent
-$5,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $10,658 expenses = $5,414 out of pocket
Investment Breakdown
|
Purchase Price
$1410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$10,658
Mortgage P&I
148%
$7,769
Property Taxes
11%
$583
Home Insurance
10%
$523
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577