Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $311k initial cash invested.
-15.97%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$6,576
Rent
-$4,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,576 income − $10,715 expenses = $4,139 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,576
Total Expenses
$10,715
Mortgage P&I
105%
$6,935
Property Taxes
16%
$1,057
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723