Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $318k initial cash invested.
-13.36%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$7,598
Rent
-$3,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,598 income − $11,144 expenses = $3,546 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,598
Total Expenses
$11,144
Mortgage P&I
93%
$7,066
Property Taxes
6%
$472
Home Insurance
7%
$523
HOA
7%
$499
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836