Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $310k initial cash invested.
-14.45%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$7,305
Rent
-$3,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,305 income − $11,033 expenses = $3,728 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,886
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,305
Total Expenses
$11,033
Mortgage P&I
98%
$7,128
Property Taxes
7%
$521
Home Insurance
7%
$508
HOA
5%
$392
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804