Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $301k initial cash invested.
-14.36%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$7,438
Rent
-$3,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,438 income − $11,036 expenses = $3,598 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,438
Total Expenses
$11,036
Mortgage P&I
91%
$6,759
Property Taxes
17%
$1,275
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$818