Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.73% first-year return on $312k initial cash invested.
-18.73%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,990
Rent
-$4,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,990 income − $10,854 expenses = $4,864 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,990
Total Expenses
$10,854
Mortgage P&I
115%
$6,906
Property Taxes
24%
$1,421
Home Insurance
8%
$489
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659