Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $312k initial cash invested.
-7.28%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$9,632
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,632 income − $11,524 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,632
Total Expenses
$11,524
Mortgage P&I
74%
$7,091
Property Taxes
6%
$548
Home Insurance
5%
$490
HOA
1%
$120
Property Management
12%
$1,156
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,060