Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.42% first-year return on $318k initial cash invested.
-16.42%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$9,304
Rent
-$4,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,304 income − $13,658 expenses = $4,354 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,291
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,304
Total Expenses
$13,658
Mortgage P&I
78%
$7,236
Property Taxes
10%
$915
Home Insurance
25%
$2,345
HOA
0%
$0
Property Management
12%
$1,116
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,023