Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.91% first-year return on $318k initial cash invested.
-12.91%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$9,381
Rent
-$3,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,381 income − $12,798 expenses = $3,417 out of pocket
Investment Breakdown
|
Purchase Price
$1427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,271
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,381
Total Expenses
$12,798
Mortgage P&I
77%
$7,188
Property Taxes
11%
$1,048
Home Insurance
6%
$523
HOA
9%
$850
Property Management
12%
$1,126
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,032