Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $302k initial cash invested.
-3.13%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$10,233
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,233 income − $11,019 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,233
Total Expenses
$11,019
Mortgage P&I
65%
$6,632
Property Taxes
4%
$436
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,228
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,126