Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.01% first-year return on $314k initial cash invested.
-18.01%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,278
Rent
-$4,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $9,988 expenses = $4,710 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,087
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$9,988
Mortgage P&I
133%
$7,045
Property Taxes
11%
$576
Home Insurance
10%
$523
HOA
1%
$50
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581