Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $308k initial cash invested.
-15.48%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$8,164
Rent
-$3,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,164 income − $12,135 expenses = $3,971 out of pocket
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,164
Total Expenses
$12,135
Mortgage P&I
85%
$6,940
Property Taxes
17%
$1,389
Home Insurance
6%
$499
HOA
6%
$530
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898