Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $307k initial cash invested.
-12.18%
Cash On Cash
4.16%
Cap Rate
0.64
DSCR
$9,724
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,724 income − $12,838 expenses = $3,114 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%
$13,751
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,724
Total Expenses
$12,838
Mortgage P&I
77%
$7,496
Property Taxes
14%
$1,377
Home Insurance
5%
$490
HOA
2%
$168
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070