Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $306k initial cash invested.
-17.17%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$5,934
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,934 income − $10,306 expenses = $4,372 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,695
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,934
Total Expenses
$10,306
Mortgage P&I
122%
$7,210
Property Taxes
9%
$519
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653