Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $312k initial cash invested.
-10.05%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$8,548
Rent
-$2,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,548 income − $11,163 expenses = $2,615 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,548
Total Expenses
$11,163
Mortgage P&I
82%
$6,984
Property Taxes
9%
$784
Home Insurance
6%
$489
HOA
0%
$0
Property Management
12%
$1,026
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940