Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $301k initial cash invested.
-11.65%
Cash On Cash
4.11%
Cap Rate
0.64
DSCR
$8,673
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,673 income − $11,592 expenses = $2,919 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,460
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,673
Total Expenses
$11,592
Mortgage P&I
83%
$7,185
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