Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $309k initial cash invested.
-14.24%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$6,346
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $10,014 expenses = $3,668 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,346
Total Expenses
$10,014
Mortgage P&I
109%
$6,886
Property Taxes
7%
$471
Home Insurance
8%
$499
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698