Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.32% first-year return on $309k initial cash invested.
-24.32%
Cash On Cash
1.51%
Cap Rate
0.22
DSCR
$4,028
Rent
-$6,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $10,281 expenses = $6,253 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,837
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$10,281
Mortgage P&I
194%
$7,830
Property Taxes
12%
$468
Home Insurance
14%
$581
HOA
1%
$33
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443