Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.6% first-year return on $307k initial cash invested.
-21.6%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$4,220
Rent
-$5,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $9,742 expenses = $5,522 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$9,742
Mortgage P&I
177%
$7,484
Property Taxes
7%
$284
Home Insurance
11%
$481
HOA
1%
$58
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464