Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.06% first-year return on $301k initial cash invested.
-18.06%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$6,042
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,042 income − $10,571 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,042
Total Expenses
$10,571
Mortgage P&I
116%
$6,991
Property Taxes
17%
$1,028
Home Insurance
8%
$497
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665