Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $309k initial cash invested.
-17.13%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$5,433
Rent
-$4,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,433 income − $9,841 expenses = $4,408 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,433
Total Expenses
$9,841
Mortgage P&I
128%
$6,935
Property Taxes
11%
$574
Home Insurance
9%
$485
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598