Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.34% first-year return on $312k initial cash invested.
-16.34%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$5,313
Rent
-$4,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $9,559 expenses = $4,246 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$9,559
Mortgage P&I
134%
$7,095
Property Taxes
1%
$52
Home Insurance
9%
$490
HOA
2%
$115
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$584