Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.73% first-year return on $314k initial cash invested.
-18.73%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$6,684
Rent
-$4,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,684 income − $11,580 expenses = $4,896 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,080
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,684
Total Expenses
$11,580
Mortgage P&I
115%
$7,674
Property Taxes
17%
$1,123
Home Insurance
8%
$511
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$735