Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.74% first-year return on $308k initial cash invested.
-17.74%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,482
Rent
-$4,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,482 income − $10,029 expenses = $4,547 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,789
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,482
Total Expenses
$10,029
Mortgage P&I
124%
$6,787
Property Taxes
16%
$893
Home Insurance
9%
$486
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603