Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.51% first-year return on $309k initial cash invested.
-23.51%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$4,948
Rent
-$6,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $11,000 expenses = $6,052 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,855
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,948
Total Expenses
$11,000
Mortgage P&I
149%
$7,386
Property Taxes
23%
$1,127
Home Insurance
16%
$805
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544