Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $305k initial cash invested.
-16.74%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$7,174
Rent
-$4,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,174 income − $11,434 expenses = $4,260 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,687
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,174
Total Expenses
$11,434
Mortgage P&I
96%
$6,857
Property Taxes
20%
$1,465
Home Insurance
7%
$488
HOA
3%
$185
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789