Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $308k initial cash invested.
-8.87%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$7,786
Rent
-$2,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,786 income − $10,060 expenses = $2,274 out of pocket
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,786
Total Expenses
$10,060
Mortgage P&I
89%
$6,911
Property Taxes
0%
$20
Home Insurance
6%
$483
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856