Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $319k initial cash invested.
-9.68%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$9,398
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,398 income − $11,973 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.2%
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
$9,398
Total Expenses
$11,973
Mortgage P&I
75%
$7,037
Property Taxes
14%
$1,355
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,128
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,034