Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.54% first-year return on $312k initial cash invested.
-18.54%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$7,596
Rent
-$4,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,596 income − $12,421 expenses = $4,825 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,596
Total Expenses
$12,421
Mortgage P&I
101%
$7,676
Property Taxes
19%
$1,414
Home Insurance
7%
$508
HOA
3%
$239
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836