Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $315k initial cash invested.
-20%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$4,383
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $9,629 expenses = $5,246 out of pocket
Investment Breakdown
|
Purchase Price
$1413k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$9,629
Mortgage P&I
158%
$6,907
Property Taxes
16%
$710
Home Insurance
12%
$523
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482