Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.02% first-year return on $304k initial cash invested.
-8.02%
Cash On Cash
4.36%
Cap Rate
0.76
DSCR
$10,820
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,820 income − $12,853 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,621
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,820
Total Expenses
$12,853
Mortgage P&I
60%
$6,545
Property Taxes
20%
$2,143
Home Insurance
4%
$486
HOA
0%
$0
Property Management
12%
$1,298
CapEx
4%
$433
Vacancy
3%
$325
Maintenance
4%
$433
Other
11%
$1,190