Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.97% first-year return on $301k initial cash invested.
-18.97%
Cash On Cash
2.68%
Cap Rate
0.4
DSCR
$6,816
Rent
-$4,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,816 income − $11,577 expenses = $4,761 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,483
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,816
Total Expenses
$11,577
Mortgage P&I
110%
$7,504
Property Taxes
19%
$1,267
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$204
Maintenance
4%
$273
Other
11%
$750