Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.89% first-year return on $310k initial cash invested.
-12.89%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$6,500
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,500 income − $9,827 expenses = $3,327 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%
$13,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,500
Total Expenses
$9,827
Mortgage P&I
107%
$6,954
Property Taxes
3%
$177
Home Insurance
7%
$486
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715