Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $313k initial cash invested.
-17.12%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$5,554
Rent
-$4,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $10,014 expenses = $4,460 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,028
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$10,014
Mortgage P&I
126%
$7,017
Property Taxes
9%
$499
Home Insurance
9%
$525
HOA
2%
$85
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611