Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $316k initial cash invested.
-13.59%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$7,108
Rent
-$3,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,108 income − $10,686 expenses = $3,578 out of pocket
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,188
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,108
Total Expenses
$10,686
Mortgage P&I
104%
$7,374
Property Taxes
5%
$371
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782