Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $312k initial cash invested.
-19.64%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$5,310
Rent
-$5,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,310 income − $10,412 expenses = $5,102 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,310
Total Expenses
$10,412
Mortgage P&I
140%
$7,427
Property Taxes
13%
$691
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584