Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $313k initial cash invested.
-5.79%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$10,372
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,372 income − $11,882 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,372
Total Expenses
$11,882
Mortgage P&I
68%
$7,024
Property Taxes
8%
$823
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,245
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,141