Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $318k initial cash invested.
-15.09%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$8,157
Rent
-$3,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,157 income − $12,151 expenses = $3,994 out of pocket
Investment Breakdown
|
Purchase Price
$1427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$285k
Closing costs
1%
$14,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,157
Total Expenses
$12,151
Mortgage P&I
88%
$7,198
Property Taxes
20%
$1,622
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897