Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $309k initial cash invested.
-20.17%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,648
Rent
-$5,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $8,839 expenses = $5,191 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$8,839
Mortgage P&I
194%
$7,060
Property Taxes
1%
$54
Home Insurance
13%
$485
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401