Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $317k initial cash invested.
-12.1%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$8,528
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,528 income − $11,728 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,528
Total Expenses
$11,728
Mortgage P&I
85%
$7,248
Property Taxes
12%
$984
Home Insurance
6%
$523
HOA
1%
$74
Property Management
12%
$1,023
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938