Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.41% first-year return on $311k initial cash invested.
-17.41%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$5,175
Rent
-$4,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $9,686 expenses = $4,511 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$9,686
Mortgage P&I
137%
$7,106
Property Taxes
6%
$333
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569