Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.66% first-year return on $317k initial cash invested.
-23.66%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$4,244
Rent
-$6,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $10,499 expenses = $6,255 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$10,499
Mortgage P&I
172%
$7,314
Property Taxes
23%
$968
Home Insurance
12%
$499
HOA
6%
$275
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467