Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $319k initial cash invested.
-12.53%
Cash On Cash
4.14%
Cap Rate
0.63
DSCR
$9,732
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,732 income − $13,062 expenses = $3,330 out of pocket
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,332
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,732
Total Expenses
$13,062
Mortgage P&I
81%
$7,889
Property Taxes
14%
$1,375
Home Insurance
5%
$489
HOA
0%
$0
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,071