Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $306k initial cash invested.
-17.17%
Cash On Cash
2.81%
Cap Rate
0.44
DSCR
$5,940
Rent
-$4,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,940 income − $10,314 expenses = $4,374 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,704
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,940
Total Expenses
$10,314
Mortgage P&I
124%
$7,349
Property Taxes
8%
$455
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653