Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $314k initial cash invested.
-15.08%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$6,549
Rent
-$3,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,549 income − $10,495 expenses = $3,946 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$282k
Closing costs
1%
$14,094
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,549
Total Expenses
$10,495
Mortgage P&I
109%
$7,127
Property Taxes
10%
$632
Home Insurance
8%
$510
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720