Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.34% first-year return on $314k initial cash invested.
-19.34%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$5,691
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,691 income − $10,747 expenses = $5,056 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,079
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$10,747
Mortgage P&I
130%
$7,380
Property Taxes
12%
$661
Home Insurance
9%
$523
HOA
4%
$247
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626