Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $321k initial cash invested.
-6.1%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$9,873
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,873 income − $11,504 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$288k
Closing costs
1%
$14,415
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,873
Total Expenses
$11,504
Mortgage P&I
74%
$7,289
Property Taxes
3%
$285
Home Insurance
5%
$534
HOA
0%
$39
Property Management
12%
$1,185
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,086