Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.65% first-year return on $313k initial cash invested.
-21.65%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$10,688
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,688 income − $16,326 expenses = $5,638 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,027
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,688
Total Expenses
$16,326
Mortgage P&I
67%
$7,204
Property Taxes
42%
$4,471
Home Insurance
10%
$1,015
HOA
0%
$0
Property Management
12%
$1,283
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,176