Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $310k initial cash invested.
-13.7%
Cash On Cash
3.83%
Cap Rate
0.58
DSCR
$7,848
Rent
-$3,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,848 income − $11,388 expenses = $3,540 out of pocket
Investment Breakdown
|
Purchase Price
$1391k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,911
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,848
Total Expenses
$11,388
Mortgage P&I
98%
$7,667
Property Taxes
7%
$532
Home Insurance
7%
$521
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863