Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $310k initial cash invested.
-15.44%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,886
Rent
-$3,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $9,873 expenses = $3,987 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$278k
Closing costs
1%
$13,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$9,873
Mortgage P&I
118%
$6,952
Property Taxes
7%
$435
Home Insurance
8%
$486
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647