Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.56% first-year return on $305k initial cash invested.
-13.56%
Cash On Cash
3.58%
Cap Rate
0.57
DSCR
$8,488
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,488 income − $11,933 expenses = $3,445 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,664
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,488
Total Expenses
$11,933
Mortgage P&I
85%
$7,179
Property Taxes
16%
$1,376
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$1,019
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$934