Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $310k initial cash invested.
-16.57%
Cash On Cash
3.21%
Cap Rate
0.48
DSCR
$6,478
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,478 income − $10,760 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$1391k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,912
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,478
Total Expenses
$10,760
Mortgage P&I
120%
$7,742
Property Taxes
5%
$321
Home Insurance
8%
$495
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713