Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.25% first-year return on $321k initial cash invested.
-19.25%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$6,286
Rent
-$5,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $11,439 expenses = $5,153 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,442
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$11,439
Mortgage P&I
117%
$7,385
Property Taxes
22%
$1,395
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691