Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.91% first-year return on $319k initial cash invested.
-17.91%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$6,730
Rent
-$4,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,730 income − $11,497 expenses = $4,767 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,730
Total Expenses
$11,497
Mortgage P&I
108%
$7,266
Property Taxes
21%
$1,420
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740