Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.27% first-year return on $304k initial cash invested.
-14.27%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$6,980
Rent
-$3,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,980 income − $10,593 expenses = $3,613 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%
$13,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,980
Total Expenses
$10,593
Mortgage P&I
97%
$6,775
Property Taxes
14%
$973
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768