Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $313k initial cash invested.
-11.34%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$7,839
Rent
-$2,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,839 income − $10,796 expenses = $2,957 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,039
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,839
Total Expenses
$10,796
Mortgage P&I
89%
$6,986
Property Taxes
8%
$636
Home Insurance
6%
$508
HOA
0%
$0
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$862