Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.43% first-year return on $314k initial cash invested.
-18.43%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$6,686
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,686 income − $11,501 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$281k
Closing costs
1%
$14,073
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,686
Total Expenses
$11,501
Mortgage P&I
107%
$7,129
Property Taxes
19%
$1,290
Home Insurance
8%
$508
HOA
5%
$302
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735