Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $312k initial cash invested.
-9.82%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$9,728
Rent
-$2,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,728 income − $12,283 expenses = $2,555 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,012
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,728
Total Expenses
$12,283
Mortgage P&I
73%
$7,067
Property Taxes
13%
$1,246
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070