Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $309k initial cash invested.
-14.34%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$7,560
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,560 income − $11,254 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,865
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,560
Total Expenses
$11,254
Mortgage P&I
92%
$6,984
Property Taxes
17%
$1,281
Home Insurance
6%
$419
HOA
0%
$0
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$832