Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $305k initial cash invested.
-15.8%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$5,337
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $9,358 expenses = $4,021 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,689
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$9,358
Mortgage P&I
127%
$6,787
Property Taxes
5%
$250
Home Insurance
10%
$508
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587