Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $305k initial cash invested.
-10.57%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$9,228
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,228 income − $11,911 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,647
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,228
Total Expenses
$11,911
Mortgage P&I
75%
$6,908
Property Taxes
15%
$1,376
Home Insurance
5%
$490
HOA
0%
$0
Property Management
12%
$1,107
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,015