Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $309k initial cash invested.
-14.89%
Cash On Cash
3.1%
Cap Rate
0.5
DSCR
$7,776
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,776 income − $11,608 expenses = $3,832 out of pocket
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,848
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,776
Total Expenses
$11,608
Mortgage P&I
91%
$7,098
Property Taxes
18%
$1,377
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855