Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $313k initial cash invested.
-5.15%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$11,446
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,446 income − $12,792 expenses = $1,346 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,065
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,446
Total Expenses
$12,792
Mortgage P&I
61%
$6,928
Property Taxes
13%
$1,464
Home Insurance
4%
$508
HOA
0%
$0
Property Management
12%
$1,374
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,259