Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $308k initial cash invested.
-14.25%
Cash On Cash
3.69%
Cap Rate
0.56
DSCR
$8,678
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,678 income − $12,331 expenses = $3,653 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,678
Total Expenses
$12,331
Mortgage P&I
87%
$7,542
Property Taxes
16%
$1,356
Home Insurance
6%
$483
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$955