Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.1% first-year return on $318k initial cash invested.
-21.1%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,288
Rent
-$5,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $10,884 expenses = $5,596 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$10,884
Mortgage P&I
137%
$7,237
Property Taxes
25%
$1,347
Home Insurance
9%
$500
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582