Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $311k initial cash invested.
-13.78%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$7,461
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,461 income − $11,032 expenses = $3,571 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,946
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,461
Total Expenses
$11,032
Mortgage P&I
94%
$6,990
Property Taxes
13%
$999
Home Insurance
7%
$507
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$821