Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $318k initial cash invested.
-15.53%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$7,044
Rent
-$4,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,044 income − $11,160 expenses = $4,116 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,287
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,044
Total Expenses
$11,160
Mortgage P&I
103%
$7,258
Property Taxes
13%
$947
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775