Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $316k initial cash invested.
-15.97%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$6,868
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,868 income − $11,077 expenses = $4,209 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,207
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,868
Total Expenses
$11,077
Mortgage P&I
107%
$7,372
Property Taxes
12%
$854
Home Insurance
8%
$516
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755