Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.06% first-year return on $317k initial cash invested.
-18.06%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$7,106
Rent
-$4,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,106 income − $11,880 expenses = $4,774 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,106
Total Expenses
$11,880
Mortgage P&I
102%
$7,268
Property Taxes
23%
$1,667
Home Insurance
7%
$523
HOA
0%
$6
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782