Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $311k initial cash invested.
-14.46%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$6,963
Rent
-$3,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,963 income − $10,717 expenses = $3,754 out of pocket
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,974
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,963
Total Expenses
$10,717
Mortgage P&I
100%
$6,975
Property Taxes
11%
$773
Home Insurance
7%
$500
HOA
1%
$100
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766