Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.98% first-year return on $312k initial cash invested.
-19.98%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,244
Rent
-$5,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $9,435 expenses = $5,191 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$9,435
Mortgage P&I
164%
$6,946
Property Taxes
13%
$556
Home Insurance
12%
$490
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467