Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.65% first-year return on $302k initial cash invested.
-18.65%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$5,175
Rent
-$4,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $9,866 expenses = $4,691 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,519
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$9,866
Mortgage P&I
132%
$6,845
Property Taxes
14%
$747
Home Insurance
9%
$490
HOA
0%
$25
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569