Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $310k initial cash invested.
-17.84%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$6,076
Rent
-$4,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $10,684 expenses = $4,608 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$10,684
Mortgage P&I
116%
$7,029
Property Taxes
15%
$899
Home Insurance
8%
$486
HOA
3%
$205
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668