Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $310k initial cash invested.
-15.21%
Cash On Cash
3.44%
Cap Rate
0.53
DSCR
$8,364
Rent
-$3,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,364 income − $12,291 expenses = $3,927 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,364
Total Expenses
$12,291
Mortgage P&I
91%
$7,580
Property Taxes
16%
$1,376
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920