Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.06% first-year return on $307k initial cash invested.
-20.06%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,196
Rent
-$5,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $9,321 expenses = $5,125 out of pocket
Investment Breakdown
|
Purchase Price
$1374k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,744
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$9,321
Mortgage P&I
163%
$6,852
Property Taxes
7%
$280
Home Insurance
12%
$508
HOA
6%
$253
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462