Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $304k initial cash invested.
-18.26%
Cash On Cash
2.69%
Cap Rate
0.41
DSCR
$7,136
Rent
-$4,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $11,767 expenses = $4,631 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,637
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,136
Total Expenses
$11,767
Mortgage P&I
104%
$7,408
Property Taxes
20%
$1,426
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785