Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.55% first-year return on $311k initial cash invested.
-15.55%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$5,451
Rent
-$4,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $9,481 expenses = $4,030 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,451
Total Expenses
$9,481
Mortgage P&I
128%
$6,970
Property Taxes
3%
$169
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600