Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $311k initial cash invested.
-8.09%
Cash On Cash
5.13%
Cap Rate
0.78
DSCR
$9,650
Rent
-$2,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,650 income − $11,747 expenses = $2,097 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,650
Total Expenses
$11,747
Mortgage P&I
80%
$7,678
Property Taxes
3%
$299
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,158
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,062