Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $321k initial cash invested.
-16.53%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$7,290
Rent
-$4,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,290 income − $11,714 expenses = $4,424 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,290
Total Expenses
$11,714
Mortgage P&I
98%
$7,148
Property Taxes
22%
$1,597
Home Insurance
7%
$489
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802