Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.15% first-year return on $311k initial cash invested.
-27.15%
Cash On Cash
0.93%
Cap Rate
0.13
DSCR
$2,517
Rent
-$7,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $9,552 expenses = $7,035 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.8%
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
$2,517
Total Expenses
$9,552
Mortgage P&I
318%
$8,011
Property Taxes
8%
$196
Home Insurance
19%
$488
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277