Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $313k initial cash invested.
-11.43%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$7,413
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,413 income − $10,399 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,070
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,413
Total Expenses
$10,399
Mortgage P&I
96%
$7,103
Property Taxes
3%
$252
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$222
Maintenance
4%
$297
Other
11%
$815