Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $318k initial cash invested.
-13.94%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$7,752
Rent
-$3,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,752 income − $11,445 expenses = $3,693 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,281
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,752
Total Expenses
$11,445
Mortgage P&I
92%
$7,148
Property Taxes
15%
$1,136
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853