Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $319k initial cash invested.
-7.63%
Cash On Cash
5.3%
Cap Rate
0.8
DSCR
$11,658
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,658 income − $13,687 expenses = $2,029 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,658
Total Expenses
$13,687
Mortgage P&I
68%
$7,897
Property Taxes
5%
$573
Home Insurance
4%
$516
HOA
6%
$738
Property Management
12%
$1,399
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,282