Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.76% first-year return on $314k initial cash invested.
-20.76%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,120
Rent
-$5,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $10,553 expenses = $5,433 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,094
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$10,553
Mortgage P&I
137%
$7,014
Property Taxes
24%
$1,252
Home Insurance
10%
$508
HOA
1%
$38
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563