Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $312k initial cash invested.
-9.11%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$7,948
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,948 income − $10,319 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$14,019
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,948
Total Expenses
$10,319
Mortgage P&I
86%
$6,803
Property Taxes
4%
$289
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874