Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $318k initial cash invested.
-10.31%
Cash On Cash
4.26%
Cap Rate
0.68
DSCR
$9,891
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,891 income − $12,625 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$1430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$286k
Closing costs
1%
$14,295
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,891
Total Expenses
$12,625
Mortgage P&I
75%
$7,412
Property Taxes
13%
$1,328
Home Insurance
5%
$521
HOA
0%
$0
Property Management
12%
$1,187
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,088