Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $310k initial cash invested.
-13.93%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$7,491
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,491 income − $11,094 expenses = $3,603 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$279k
Closing costs
1%
$13,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,491
Total Expenses
$11,094
Mortgage P&I
93%
$6,970
Property Taxes
14%
$1,068
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$899
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$824