Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $321k initial cash invested.
-19.91%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$5,796
Rent
-$5,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $11,117 expenses = $5,321 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$11,117
Mortgage P&I
122%
$7,096
Property Taxes
26%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638