Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $309k initial cash invested.
-17.49%
Cash On Cash
2.68%
Cap Rate
0.42
DSCR
$7,076
Rent
-$4,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,076 income − $11,586 expenses = $4,510 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,076
Total Expenses
$11,586
Mortgage P&I
104%
$7,330
Property Taxes
19%
$1,365
Home Insurance
7%
$486
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778