Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.31% first-year return on $315k initial cash invested.
-22.31%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$3,944
Rent
-$5,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $9,807 expenses = $5,863 out of pocket
Investment Breakdown
|
Purchase Price
$1416k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,158
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$9,807
Mortgage P&I
187%
$7,385
Property Taxes
14%
$556
Home Insurance
13%
$525
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434