Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $302k initial cash invested.
-17.35%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$7,230
Rent
-$4,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,230 income − $11,588 expenses = $4,358 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,230
Total Expenses
$11,588
Mortgage P&I
98%
$7,121
Property Taxes
21%
$1,537
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795