Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -48.75% first-year return on $321k initial cash invested.
-48.75%
Cash On Cash
-3.93%
Cap Rate
-0.59
DSCR
$7,263
Rent
-$13,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,263 income − $20,292 expenses = $13,029 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,263
Total Expenses
$20,292
Mortgage P&I
110%
$8,012
Property Taxes
97%
$7,044
Home Insurance
38%
$2,765
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$799