Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $311k initial cash invested.
-21.11%
Cash On Cash
1.71%
Cap Rate
0.27
DSCR
$3,735
Rent
-$5,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $9,204 expenses = $5,469 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$9,204
Mortgage P&I
196%
$7,305
Property Taxes
4%
$142
Home Insurance
13%
$488
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411