Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $311k initial cash invested.
-16.24%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$6,078
Rent
-$4,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,078 income − $10,285 expenses = $4,207 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,078
Total Expenses
$10,285
Mortgage P&I
113%
$6,841
Property Taxes
15%
$890
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669