Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $321k initial cash invested.
-10.1%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$8,264
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,264 income − $10,966 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,264
Total Expenses
$10,966
Mortgage P&I
86%
$7,102
Property Taxes
7%
$551
Home Insurance
6%
$502
HOA
0%
$0
Property Management
12%
$992
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$909