Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $302k initial cash invested.
-14.84%
Cash On Cash
3.44%
Cap Rate
0.53
DSCR
$7,114
Rent
-$3,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,114 income − $10,842 expenses = $3,728 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,114
Total Expenses
$10,842
Mortgage P&I
103%
$7,313
Property Taxes
8%
$568
Home Insurance
7%
$472
HOA
1%
$69
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783