Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $317k initial cash invested.
-9.46%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$8,331
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,331 income − $10,828 expenses = $2,497 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$284k
Closing costs
1%
$14,219
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,331
Total Expenses
$10,828
Mortgage P&I
88%
$7,327
Property Taxes
2%
$144
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916