Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $319k initial cash invested.
-9.67%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$9,027
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,027 income − $11,595 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,319
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,027
Total Expenses
$11,595
Mortgage P&I
79%
$7,092
Property Taxes
10%
$926
Home Insurance
6%
$508
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993