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 $301k initial cash invested.
-12.89%
Cash On Cash
3.64%
Cap Rate
0.58
DSCR
$8,276
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,276 income − $11,514 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,494
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,276
Total Expenses
$11,514
Mortgage P&I
85%
$6,995
Property Taxes
15%
$1,258
Home Insurance
5%
$448
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910