Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.34% first-year return on $313k initial cash invested.
-18.34%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$6,248
Rent
-$4,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,248 income − $11,033 expenses = $4,785 out of pocket
Investment Breakdown
|
Purchase Price
$1406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,055
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,248
Total Expenses
$11,033
Mortgage P&I
114%
$7,110
Property Taxes
21%
$1,292
Home Insurance
8%
$507
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687