Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $310k initial cash invested.
-9.91%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$7,836
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,836 income − $10,393 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,836
Total Expenses
$10,393
Mortgage P&I
89%
$6,948
Property Taxes
4%
$296
Home Insurance
6%
$486
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862