Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $302k initial cash invested.
-13.06%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$7,102
Rent
-$3,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $10,384 expenses = $3,282 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,503
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,102
Total Expenses
$10,384
Mortgage P&I
94%
$6,674
Property Taxes
11%
$813
Home Insurance
7%
$483
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781