Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $312k initial cash invested.
-5.19%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$11,322
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,322 income − $12,670 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,322
Total Expenses
$12,670
Mortgage P&I
61%
$6,954
Property Taxes
12%
$1,376
Home Insurance
4%
$490
HOA
0%
$0
Property Management
12%
$1,359
CapEx
4%
$453
Vacancy
3%
$340
Maintenance
4%
$453
Other
11%
$1,245