Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $312k initial cash invested.
-7.85%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$8,530
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,530 income − $10,569 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,530
Total Expenses
$10,569
Mortgage P&I
82%
$6,993
Property Taxes
2%
$187
Home Insurance
6%
$489
HOA
0%
$0
Property Management
12%
$1,024
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938