Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $318k initial cash invested.
-8.77%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$10,242
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,242 income − $12,568 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,297
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,242
Total Expenses
$12,568
Mortgage P&I
69%
$7,081
Property Taxes
14%
$1,470
Home Insurance
5%
$534
HOA
0%
$0
Property Management
12%
$1,229
CapEx
4%
$410
Vacancy
3%
$307
Maintenance
4%
$410
Other
11%
$1,127