Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $312k initial cash invested.
-15.48%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$7,587
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,587 income − $11,609 expenses = $4,022 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,587
Total Expenses
$11,609
Mortgage P&I
91%
$6,893
Property Taxes
22%
$1,647
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$835