Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $309k initial cash invested.
-13.26%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$7,796
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,796 income − $11,208 expenses = $3,412 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,849
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,796
Total Expenses
$11,208
Mortgage P&I
89%
$6,922
Property Taxes
15%
$1,170
Home Insurance
6%
$464
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858