Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.9% first-year return on $313k initial cash invested.
-14.9%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$7,140
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,140 income − $11,031 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,140
Total Expenses
$11,031
Mortgage P&I
99%
$7,100
Property Taxes
14%
$1,003
Home Insurance
7%
$500
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785