Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $316k initial cash invested.
-21.07%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,886
Rent
-$5,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $10,440 expenses = $5,554 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,205
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$10,440
Mortgage P&I
148%
$7,213
Property Taxes
21%
$1,044
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537