Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $308k initial cash invested.
-17.09%
Cash On Cash
2.88%
Cap Rate
0.45
DSCR
$7,184
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,184 income − $11,563 expenses = $4,379 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,786
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,184
Total Expenses
$11,563
Mortgage P&I
103%
$7,404
Property Taxes
17%
$1,229
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790