Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $317k initial cash invested.
-12.07%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$8,367
Rent
-$3,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,367 income − $11,558 expenses = $3,191 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,367
Total Expenses
$11,558
Mortgage P&I
84%
$7,050
Property Taxes
12%
$1,018
Home Insurance
6%
$483
HOA
2%
$162
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920