Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $318k initial cash invested.
-17.84%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$6,816
Rent
-$4,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $11,543 expenses = $4,727 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,816
Total Expenses
$11,543
Mortgage P&I
107%
$7,291
Property Taxes
21%
$1,426
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$750