Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $301k initial cash invested.
-16.04%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$5,868
Rent
-$4,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $9,897 expenses = $4,029 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,868
Total Expenses
$9,897
Mortgage P&I
120%
$7,024
Property Taxes
7%
$406
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645