Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $304k initial cash invested.
-9.99%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$7,983
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,983 income − $10,512 expenses = $2,529 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,983
Total Expenses
$10,512
Mortgage P&I
85%
$6,752
Property Taxes
7%
$557
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$878