Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $309k initial cash invested.
-15.14%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$7,353
Rent
-$3,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,353 income − $11,255 expenses = $3,902 out of pocket
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$278k
Closing costs
1%
$13,875
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,353
Total Expenses
$11,255
Mortgage P&I
95%
$6,966
Property Taxes
17%
$1,281
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809