Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $309k initial cash invested.
-9.88%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$9,668
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,668 income − $12,213 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,860
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,668
Total Expenses
$12,213
Mortgage P&I
73%
$7,057
Property Taxes
14%
$1,376
Home Insurance
5%
$490
HOA
0%
$3
Property Management
12%
$1,160
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,063