Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $312k initial cash invested.
-8.35%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$8,564
Rent
-$2,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,564 income − $10,734 expenses = $2,170 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.6%
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
$8,564
Total Expenses
$10,734
Mortgage P&I
84%
$7,156
Property Taxes
2%
$175
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$1,028
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$942