Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $313k initial cash invested.
-10.09%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$7,916
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,916 income − $10,546 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,034
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,916
Total Expenses
$10,546
Mortgage P&I
90%
$7,099
Property Taxes
2%
$174
Home Insurance
7%
$525
HOA
1%
$56
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871