Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $308k initial cash invested.
-13.74%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$7,770
Rent
-$3,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,770 income − $11,297 expenses = $3,527 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,807
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,770
Total Expenses
$11,297
Mortgage P&I
92%
$7,110
Property Taxes
13%
$982
Home Insurance
7%
$542
HOA
0%
$21
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855