Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $305k initial cash invested.
-11.49%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$6,728
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,728 income − $9,645 expenses = $2,917 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,728
Total Expenses
$9,645
Mortgage P&I
98%
$6,563
Property Taxes
5%
$317
Home Insurance
7%
$478
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740