Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.33% first-year return on $301k initial cash invested.
-16.33%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$6,712
Rent
-$4,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,712 income − $10,811 expenses = $4,099 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,712
Total Expenses
$10,811
Mortgage P&I
101%
$6,754
Property Taxes
19%
$1,271
Home Insurance
7%
$472
HOA
1%
$34
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738