Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $318k initial cash invested.
-14.02%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$8,380
Rent
-$3,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,380 income − $12,093 expenses = $3,713 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,380
Total Expenses
$12,093
Mortgage P&I
87%
$7,326
Property Taxes
17%
$1,395
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922