Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $302k initial cash invested.
-17.73%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$5,745
Rent
-$4,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $10,207 expenses = $4,462 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,526
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,745
Total Expenses
$10,207
Mortgage P&I
118%
$6,787
Property Taxes
16%
$918
Home Insurance
8%
$486
HOA
1%
$63
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632