Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.32% first-year return on $311k initial cash invested.
-23.32%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,639
Rent
-$6,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $9,683 expenses = $6,044 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,639
Total Expenses
$9,683
Mortgage P&I
194%
$7,077
Property Taxes
24%
$880
Home Insurance
13%
$488
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400