Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.21% first-year return on $309k initial cash invested.
-19.21%
Cash On Cash
2.21%
Cap Rate
0.35
DSCR
$6,171
Rent
-$4,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,171 income − $11,126 expenses = $4,955 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,171
Total Expenses
$11,126
Mortgage P&I
118%
$7,269
Property Taxes
21%
$1,272
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679