Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $317k initial cash invested.
-17.22%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$5,840
Rent
-$4,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $10,395 expenses = $4,555 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,260
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$10,395
Mortgage P&I
122%
$7,134
Property Taxes
13%
$752
Home Insurance
9%
$523
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642