Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.81% first-year return on $307k initial cash invested.
-24.81%
Cash On Cash
0.91%
Cap Rate
0.14
DSCR
$2,364
Rent
-$6,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $8,706 expenses = $6,342 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$8,706
Mortgage P&I
308%
$7,284
Property Taxes
6%
$136
Home Insurance
20%
$481
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260