Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $312k initial cash invested.
-12.21%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$7,848
Rent
-$3,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,848 income − $11,021 expenses = $3,173 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,993
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,848
Total Expenses
$11,021
Mortgage P&I
89%
$7,015
Property Taxes
9%
$743
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863