Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $310k initial cash invested.
-18.04%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,832
Rent
-$4,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $9,488 expenses = $4,656 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$9,488
Mortgage P&I
144%
$6,957
Property Taxes
8%
$374
Home Insurance
11%
$514
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532