Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $308k initial cash invested.
-13.07%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$7,926
Rent
-$3,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,926 income − $11,277 expenses = $3,351 out of pocket
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,793
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,926
Total Expenses
$11,277
Mortgage P&I
87%
$6,859
Property Taxes
16%
$1,237
Home Insurance
6%
$486
HOA
0%
$0
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872