Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.18% first-year return on $310k initial cash invested.
-19.18%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$7,832
Rent
-$4,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,832 income − $12,793 expenses = $4,961 out of pocket
Investment Breakdown
|
Purchase Price
$1392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,922
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,832
Total Expenses
$12,793
Mortgage P&I
89%
$7,009
Property Taxes
34%
$2,633
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862