Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.77% first-year return on $321k initial cash invested.
-17.77%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$6,930
Rent
-$4,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,930 income − $11,684 expenses = $4,754 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,432
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,930
Total Expenses
$11,684
Mortgage P&I
107%
$7,384
Property Taxes
21%
$1,437
Home Insurance
7%
$507
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762