Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $311k initial cash invested.
-11.44%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$7,401
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,401 income − $10,365 expenses = $2,964 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,401
Total Expenses
$10,365
Mortgage P&I
94%
$6,935
Property Taxes
7%
$494
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814