Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $321k initial cash invested.
-11.67%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$8,110
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,110 income − $11,234 expenses = $3,124 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,440
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,110
Total Expenses
$11,234
Mortgage P&I
90%
$7,276
Property Taxes
6%
$519
Home Insurance
7%
$534
HOA
2%
$149
Property Management
12%
$973
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$892