Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $302k initial cash invested.
-14.96%
Cash On Cash
3.63%
Cap Rate
0.54
DSCR
$8,324
Rent
-$3,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,324 income − $12,089 expenses = $3,765 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,324
Total Expenses
$12,089
Mortgage P&I
90%
$7,526
Property Taxes
15%
$1,260
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916