Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.47% first-year return on $312k initial cash invested.
-18.47%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$5,076
Rent
-$4,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $9,871 expenses = $4,795 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$9,871
Mortgage P&I
144%
$7,300
Property Taxes
7%
$357
Home Insurance
10%
$489
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558