Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.13% first-year return on $310k initial cash invested.
-19.13%
Cash On Cash
2.25%
Cap Rate
0.35
DSCR
$4,480
Rent
-$4,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $9,422 expenses = $4,942 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$9,422
Mortgage P&I
164%
$7,366
Property Taxes
0%
$17
Home Insurance
12%
$516
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493