Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $311k initial cash invested.
-7.2%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$9,861
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,861 income − $11,727 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,861
Total Expenses
$11,727
Mortgage P&I
72%
$7,136
Property Taxes
9%
$856
Home Insurance
4%
$383
HOA
0%
$0
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,085