Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.85% first-year return on $313k initial cash invested.
-16.85%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$6,837
Rent
-$4,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,837 income − $11,229 expenses = $4,392 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,837
Total Expenses
$11,229
Mortgage P&I
102%
$6,973
Property Taxes
17%
$1,168
Home Insurance
7%
$486
HOA
4%
$279
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752