Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.43% first-year return on $309k initial cash invested.
-19.43%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$5,988
Rent
-$5,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,988 income − $10,994 expenses = $5,006 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,863
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,988
Total Expenses
$10,994
Mortgage P&I
116%
$6,948
Property Taxes
25%
$1,494
Home Insurance
9%
$514
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659