Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $316k initial cash invested.
-13.03%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$7,972
Rent
-$3,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,972 income − $11,403 expenses = $3,431 out of pocket
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$284k
Closing costs
1%
$14,193
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,972
Total Expenses
$11,403
Mortgage P&I
90%
$7,151
Property Taxes
13%
$1,042
Home Insurance
6%
$499
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877