Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $301k initial cash invested.
-15.34%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$6,405
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,405 income − $10,251 expenses = $3,846 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$10,251
Mortgage P&I
106%
$6,761
Property Taxes
13%
$822
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705