Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.58% first-year return on $319k initial cash invested.
-15.58%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$6,194
Rent
-$4,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,194 income − $10,330 expenses = $4,136 out of pocket
Investment Breakdown
|
Purchase Price
$1431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,311
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$10,330
Mortgage P&I
115%
$7,149
Property Taxes
9%
$552
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681