Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $306k initial cash invested.
-18.63%
Cash On Cash
2.74%
Cap Rate
0.41
DSCR
$7,124
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,124 income − $11,872 expenses = $4,748 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,124
Total Expenses
$11,872
Mortgage P&I
107%
$7,595
Property Taxes
19%
$1,364
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784