Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $314k initial cash invested.
-15.22%
Cash On Cash
3.45%
Cap Rate
0.52
DSCR
$7,804
Rent
-$3,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,804 income − $11,781 expenses = $3,977 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,078
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,804
Total Expenses
$11,781
Mortgage P&I
99%
$7,710
Property Taxes
11%
$894
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858