Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.19% first-year return on $312k initial cash invested.
-19.19%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$6,066
Rent
-$4,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,066 income − $11,049 expenses = $4,983 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,066
Total Expenses
$11,049
Mortgage P&I
117%
$7,076
Property Taxes
23%
$1,421
Home Insurance
8%
$489
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667