Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $316k initial cash invested.
-11.29%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$8,451
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,451 income − $11,427 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,451
Total Expenses
$11,427
Mortgage P&I
84%
$7,061
Property Taxes
12%
$995
Home Insurance
6%
$497
HOA
0%
$0
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930