Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.29% first-year return on $321k initial cash invested.
-18.29%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,398
Rent
-$4,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,398 income − $9,296 expenses = $4,898 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$9,296
Mortgage P&I
163%
$7,182
Property Taxes
2%
$95
Home Insurance
12%
$523
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484