Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $311k initial cash invested.
-7.8%
Cash On Cash
5%
Cap Rate
0.79
DSCR
$10,876
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,876 income − $12,898 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.0%
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
$10,876
Total Expenses
$12,898
Mortgage P&I
68%
$7,399
Property Taxes
12%
$1,314
Home Insurance
4%
$488
HOA
0%
$0
Property Management
12%
$1,305
CapEx
4%
$435
Vacancy
3%
$326
Maintenance
4%
$435
Other
11%
$1,196