Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $316k initial cash invested.
-16.63%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$7,100
Rent
-$4,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,100 income − $11,475 expenses = $4,375 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$283k
Closing costs
1%
$14,174
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,100
Total Expenses
$11,475
Mortgage P&I
103%
$7,308
Property Taxes
17%
$1,230
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781