Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.02% first-year return on $313k initial cash invested.
-21.02%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$5,832
Rent
-$5,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $11,310 expenses = $5,478 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,033
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,832
Total Expenses
$11,310
Mortgage P&I
122%
$7,125
Property Taxes
19%
$1,098
Home Insurance
9%
$523
HOA
10%
$581
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642