Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $307k initial cash invested.
-15.21%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$7,311
Rent
-$3,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,311 income − $11,201 expenses = $3,890 out of pocket
Investment Breakdown
|
Purchase Price
$1376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,759
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,311
Total Expenses
$11,201
Mortgage P&I
94%
$6,905
Property Taxes
15%
$1,077
Home Insurance
7%
$490
HOA
3%
$245
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804