Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $318k initial cash invested.
-18.81%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$5,049
Rent
-$4,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $10,042 expenses = $4,993 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,309
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$10,042
Mortgage P&I
143%
$7,197
Property Taxes
11%
$558
Home Insurance
10%
$501
HOA
1%
$70
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555