Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $314k initial cash invested.
-12.88%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$7,152
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,152 income − $10,522 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,090
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,152
Total Expenses
$10,522
Mortgage P&I
102%
$7,274
Property Taxes
4%
$295
Home Insurance
7%
$516
HOA
0%
$5
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787