Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $310k initial cash invested.
-16.17%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,770
Rent
-$4,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $9,942 expenses = $4,172 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$9,942
Mortgage P&I
122%
$7,028
Property Taxes
8%
$466
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635