Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $307k initial cash invested.
-16.35%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$6,238
Rent
-$4,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $10,426 expenses = $4,188 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,781
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$10,426
Mortgage P&I
111%
$6,900
Property Taxes
12%
$724
Home Insurance
9%
$560
HOA
2%
$120
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686