Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.81% first-year return on $306k initial cash invested.
-23.81%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$4,173
Rent
-$6,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $10,251 expenses = $6,078 out of pocket
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$275k
Closing costs
1%
$13,727
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$10,251
Mortgage P&I
168%
$7,019
Property Taxes
32%
$1,325
Home Insurance
12%
$488
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459