Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $310k initial cash invested.
-4.43%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$11,462
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,462 income − $12,606 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,462
Total Expenses
$12,606
Mortgage P&I
61%
$6,952
Property Taxes
7%
$760
Home Insurance
5%
$595
HOA
4%
$403
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,261