Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.97% first-year return on $311k initial cash invested.
-12.97%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$6,729
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,729 income − $10,089 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,729
Total Expenses
$10,089
Mortgage P&I
105%
$7,087
Property Taxes
3%
$227
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740