Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $321k initial cash invested.
-17.47%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$6,034
Rent
-$4,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,034 income − $10,712 expenses = $4,678 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$289k
Closing costs
1%
$14,445
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$10,712
Mortgage P&I
119%
$7,209
Property Taxes
16%
$936
Home Insurance
9%
$516
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664