Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $306k initial cash invested.
-12.05%
Cash On Cash
4.03%
Cap Rate
0.63
DSCR
$8,673
Rent
-$3,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,673 income − $11,750 expenses = $3,077 out of pocket
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$275k
Closing costs
1%
$13,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,673
Total Expenses
$11,750
Mortgage P&I
85%
$7,343
Property Taxes
11%
$970
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$954