Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.7% first-year return on $319k initial cash invested.
-18.7%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$6,636
Rent
-$4,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,636 income − $11,614 expenses = $4,978 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,357
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,636
Total Expenses
$11,614
Mortgage P&I
111%
$7,347
Property Taxes
22%
$1,487
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730