Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.57% first-year return on $314k initial cash invested.
-15.57%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$6,930
Rent
-$4,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,930 income − $11,000 expenses = $4,070 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,930
Total Expenses
$11,000
Mortgage P&I
102%
$7,042
Property Taxes
16%
$1,088
Home Insurance
7%
$508
HOA
0%
$6
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762