Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $303k initial cash invested.
-17.13%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$5,338
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $9,662 expenses = $4,324 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,570
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$9,662
Mortgage P&I
126%
$6,746
Property Taxes
11%
$610
Home Insurance
9%
$490
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587