Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $316k initial cash invested.
-19.75%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$5,638
Rent
-$5,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $10,836 expenses = $5,198 out of pocket
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,180
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,638
Total Expenses
$10,836
Mortgage P&I
129%
$7,252
Property Taxes
20%
$1,141
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620