Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.89% first-year return on $321k initial cash invested.
-0.89%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$11,812
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,812 income − $12,051 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.4%
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
$11,812
Total Expenses
$12,051
Mortgage P&I
61%
$7,207
Property Taxes
3%
$358
Home Insurance
4%
$472
HOA
0%
$0
Property Management
12%
$1,417
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,299