Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.8% first-year return on $302k initial cash invested.
-15.8%
Cash On Cash
2.95%
Cap Rate
0.47
DSCR
$7,228
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,228 income − $11,206 expenses = $3,978 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,527
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,228
Total Expenses
$11,206
Mortgage P&I
97%
$7,018
Property Taxes
17%
$1,241
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795