Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $317k initial cash invested.
-16.16%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$5,535
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $9,807 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$9,807
Mortgage P&I
128%
$7,112
Property Taxes
6%
$315
Home Insurance
9%
$499
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609