Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $315k initial cash invested.
-12.26%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$8,002
Rent
-$3,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,002 income − $11,216 expenses = $3,214 out of pocket
Investment Breakdown
|
Purchase Price
$1412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$282k
Closing costs
1%
$14,123
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,002
Total Expenses
$11,216
Mortgage P&I
90%
$7,226
Property Taxes
10%
$816
Home Insurance
6%
$454
HOA
0%
$0
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880