Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.39% first-year return on $310k initial cash invested.
-27.39%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$4,977
Rent
-$7,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $12,047 expenses = $7,070 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,895
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$12,047
Mortgage P&I
140%
$6,976
Property Taxes
50%
$2,470
Home Insurance
18%
$910
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547