Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $310k initial cash invested.
-14.25%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$7,938
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,938 income − $11,625 expenses = $3,687 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$279k
Closing costs
1%
$13,928
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,938
Total Expenses
$11,625
Mortgage P&I
89%
$7,034
Property Taxes
13%
$1,001
Home Insurance
6%
$490
HOA
5%
$400
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$873