Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.01% first-year return on $311k initial cash invested.
-17.01%
Cash On Cash
2.81%
Cap Rate
0.44
DSCR
$7,257
Rent
-$4,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,257 income − $11,664 expenses = $4,407 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,257
Total Expenses
$11,664
Mortgage P&I
102%
$7,384
Property Taxes
18%
$1,325
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798