Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.53% first-year return on $317k initial cash invested.
-21.53%
Cash On Cash
2.28%
Cap Rate
0.33
DSCR
$5,667
Rent
-$5,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $11,358 expenses = $5,691 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,667
Total Expenses
$11,358
Mortgage P&I
144%
$8,171
Property Taxes
8%
$444
Home Insurance
9%
$499
HOA
6%
$317
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623