Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.55% first-year return on $318k initial cash invested.
-21.55%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$4,743
Rent
-$5,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $10,445 expenses = $5,702 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$10,445
Mortgage P&I
165%
$7,846
Property Taxes
10%
$463
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522