Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $315k initial cash invested.
-13.86%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$7,659
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,659 income − $11,299 expenses = $3,640 out of pocket
Investment Breakdown
|
Purchase Price
$1415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,152
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,659
Total Expenses
$11,299
Mortgage P&I
94%
$7,163
Property Taxes
13%
$1,025
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842