Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $321k initial cash invested.
-14.16%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$7,557
Rent
-$3,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,557 income − $11,349 expenses = $3,792 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,447
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,557
Total Expenses
$11,349
Mortgage P&I
95%
$7,171
Property Taxes
14%
$1,023
Home Insurance
7%
$516
HOA
1%
$70
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831