Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $302k initial cash invested.
-12.93%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$6,622
Rent
-$3,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,622 income − $9,871 expenses = $3,249 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$9,871
Mortgage P&I
103%
$6,833
Property Taxes
5%
$314
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728