Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $303k initial cash invested.
-15.98%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$8,438
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,438 income − $12,478 expenses = $4,040 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,593
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,438
Total Expenses
$12,478
Mortgage P&I
81%
$6,873
Property Taxes
27%
$2,245
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$928