Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $308k initial cash invested.
-15.45%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,310
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,310 income − $10,279 expenses = $3,969 out of pocket
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,310
Total Expenses
$10,279
Mortgage P&I
110%
$6,922
Property Taxes
10%
$616
Home Insurance
7%
$472
HOA
2%
$125
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694