Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $312k initial cash invested.
-15.04%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$7,710
Rent
-$3,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,710 income − $11,617 expenses = $3,907 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,710
Total Expenses
$11,617
Mortgage P&I
92%
$7,126
Property Taxes
18%
$1,381
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848