Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $310k initial cash invested.
-19.62%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$6,410
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,410 income − $11,476 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,410
Total Expenses
$11,476
Mortgage P&I
114%
$7,324
Property Taxes
22%
$1,413
Home Insurance
8%
$486
HOA
1%
$75
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705