Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $312k initial cash invested.
-10.41%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$10,017
Rent
-$2,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,017 income − $12,722 expenses = $2,705 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,017
Total Expenses
$12,722
Mortgage P&I
74%
$7,397
Property Taxes
14%
$1,364
Home Insurance
5%
$490
HOA
1%
$64
Property Management
12%
$1,202
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,102