Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $317k initial cash invested.
-15.76%
Cash On Cash
3.39%
Cap Rate
0.51
DSCR
$8,421
Rent
-$4,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,421 income − $12,580 expenses = $4,159 out of pocket
Investment Breakdown
|
Purchase Price
$1423k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,227
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,421
Total Expenses
$12,580
Mortgage P&I
93%
$7,843
Property Taxes
16%
$1,362
Home Insurance
6%
$511
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$926