Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $301k initial cash invested.
-11.67%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$7,342
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,342 income − $10,271 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,342
Total Expenses
$10,271
Mortgage P&I
93%
$6,862
Property Taxes
6%
$410
Home Insurance
6%
$472
HOA
0%
$30
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808