Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $305k initial cash invested.
-15.07%
Cash On Cash
3.19%
Cap Rate
0.51
DSCR
$7,534
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,534 income − $11,367 expenses = $3,833 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,678
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,534
Total Expenses
$11,367
Mortgage P&I
95%
$7,169
Property Taxes
13%
$1,012
Home Insurance
8%
$625
HOA
0%
$0
Property Management
12%
$904
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$829