Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $312k initial cash invested.
-10.59%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$7,618
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,618 income − $10,368 expenses = $2,750 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,618
Total Expenses
$10,368
Mortgage P&I
93%
$7,101
Property Taxes
2%
$187
Home Insurance
6%
$489
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$838