Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $318k initial cash invested.
-14.18%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$7,878
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,878 income − $11,635 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$1428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,282
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,878
Total Expenses
$11,635
Mortgage P&I
93%
$7,305
Property Taxes
14%
$1,132
Home Insurance
7%
$520
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867