Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $309k initial cash invested.
-10.69%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$7,536
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,536 income − $10,287 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$1384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,843
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,536
Total Expenses
$10,287
Mortgage P&I
91%
$6,866
Property Taxes
7%
$514
Home Insurance
5%
$346
HOA
0%
$0
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829