Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.33% first-year return on $312k initial cash invested.
-16.33%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$5,908
Rent
-$4,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $10,151 expenses = $4,243 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$10,151
Mortgage P&I
125%
$7,405
Property Taxes
4%
$248
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650