Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $315k initial cash invested.
-10.92%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$9,084
Rent
-$2,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,084 income − $11,954 expenses = $2,870 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,084
Total Expenses
$11,954
Mortgage P&I
78%
$7,071
Property Taxes
14%
$1,284
Home Insurance
6%
$511
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$273
Maintenance
4%
$363
Other
11%
$999