Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.73% first-year return on $321k initial cash invested.
-13.73%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$7,810
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,810 income − $11,480 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,412
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,810
Total Expenses
$11,480
Mortgage P&I
92%
$7,161
Property Taxes
15%
$1,158
Home Insurance
6%
$507
HOA
0%
$0
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859