Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $305k initial cash invested.
-14.59%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$6,736
Rent
-$3,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,736 income − $10,441 expenses = $3,705 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,736
Total Expenses
$10,441
Mortgage P&I
103%
$6,909
Property Taxes
9%
$605
Home Insurance
7%
$488
HOA
2%
$150
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741