Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $307k initial cash invested.
-10.92%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$7,406
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,406 income − $10,202 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,776
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,406
Total Expenses
$10,202
Mortgage P&I
92%
$6,816
Property Taxes
5%
$378
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815