Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $318k initial cash invested.
-17.81%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$6,826
Rent
-$4,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,826 income − $11,547 expenses = $4,721 out of pocket
Investment Breakdown
|
Purchase Price
$1429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,826
Total Expenses
$11,547
Mortgage P&I
105%
$7,167
Property Taxes
18%
$1,262
Home Insurance
7%
$500
HOA
4%
$297
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751