Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $311k initial cash invested.
-14.46%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$6,606
Rent
-$3,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,606 income − $10,348 expenses = $3,742 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,931
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,606
Total Expenses
$10,348
Mortgage P&I
110%
$7,255
Property Taxes
3%
$182
Home Insurance
10%
$665
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727