Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.39% first-year return on $321k initial cash invested.
-22.39%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$5,456
Rent
-$5,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $11,444 expenses = $5,988 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,424
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,456
Total Expenses
$11,444
Mortgage P&I
135%
$7,349
Property Taxes
16%
$858
Home Insurance
25%
$1,382
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600