Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.69% first-year return on $312k initial cash invested.
-22.69%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$4,568
Rent
-$5,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $10,469 expenses = $5,901 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,007
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$10,469
Mortgage P&I
157%
$7,165
Property Taxes
26%
$1,210
Home Insurance
11%
$508
HOA
1%
$33
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502