Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $310k initial cash invested.
-17.5%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$6,924
Rent
-$4,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,924 income − $11,446 expenses = $4,522 out of pocket
Investment Breakdown
|
Purchase Price
$1391k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,911
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,924
Total Expenses
$11,446
Mortgage P&I
105%
$7,257
Property Taxes
18%
$1,276
Home Insurance
7%
$506
HOA
1%
$52
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762