Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $321k initial cash invested.
-12.64%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$8,542
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,542 income − $11,918 expenses = $3,376 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,542
Total Expenses
$11,918
Mortgage P&I
86%
$7,338
Property Taxes
11%
$979
Home Insurance
8%
$696
HOA
0%
$0
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940