Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.45% first-year return on $308k initial cash invested.
-24.45%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$2,382
Rent
-$6,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $8,662 expenses = $6,280 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$8,662
Mortgage P&I
303%
$7,225
Property Taxes
4%
$105
Home Insurance
22%
$523
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262