Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $316k initial cash invested.
-14.41%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$6,416
Rent
-$3,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,416 income − $10,216 expenses = $3,800 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,416
Total Expenses
$10,216
Mortgage P&I
110%
$7,039
Property Taxes
8%
$487
Home Insurance
8%
$508
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$192
Maintenance
4%
$257
Other
11%
$706