Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $309k initial cash invested.
-10.33%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$7,766
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,766 income − $10,424 expenses = $2,658 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.2%
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
$7,766
Total Expenses
$10,424
Mortgage P&I
88%
$6,814
Property Taxes
6%
$484
Home Insurance
6%
$485
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854