Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.25% first-year return on $311k initial cash invested.
-21.25%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$6,126
Rent
-$5,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $11,636 expenses = $5,510 out of pocket
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,960
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$11,636
Mortgage P&I
120%
$7,381
Property Taxes
25%
$1,560
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674