Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $301k initial cash invested.
-9.08%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$8,106
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,106 income − $10,384 expenses = $2,278 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,106
Total Expenses
$10,384
Mortgage P&I
83%
$6,750
Property Taxes
5%
$397
Home Insurance
6%
$481
HOA
0%
$0
Property Management
12%
$973
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$892