Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.9% first-year return on $302k initial cash invested.
-26.9%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,872
Rent
-$6,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $9,630 expenses = $6,758 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$9,630
Mortgage P&I
239%
$6,854
Property Taxes
45%
$1,305
Home Insurance
16%
$472
HOA
1%
$22
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316