Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $302k initial cash invested.
-17.19%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$5,284
Rent
-$4,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $9,614 expenses = $4,330 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,534
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$9,614
Mortgage P&I
136%
$7,181
Property Taxes
3%
$148
Home Insurance
9%
$489
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581