Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $301k initial cash invested.
-12.76%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$6,510
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,510 income − $9,708 expenses = $3,198 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,510
Total Expenses
$9,708
Mortgage P&I
103%
$6,731
Property Taxes
5%
$294
Home Insurance
7%
$471
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716