Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.42% first-year return on $316k initial cash invested.
-24.42%
Cash On Cash
1.53%
Cap Rate
0.22
DSCR
$3,495
Rent
-$6,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $9,915 expenses = $6,420 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$283k
Closing costs
1%
$14,167
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$9,915
Mortgage P&I
231%
$8,084
Property Taxes
3%
$118
Home Insurance
15%
$525
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384