Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.53% first-year return on $309k initial cash invested.
-18.53%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$4,419
Rent
-$4,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $9,195 expenses = $4,776 out of pocket
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,870
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$9,195
Mortgage P&I
157%
$6,943
Property Taxes
6%
$264
Home Insurance
11%
$485
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486