Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.54% first-year return on $321k initial cash invested.
-23.54%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$5,134
Rent
-$6,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $11,428 expenses = $6,294 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$11,428
Mortgage P&I
149%
$7,657
Property Taxes
22%
$1,108
Home Insurance
10%
$525
HOA
8%
$393
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565