Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $305k initial cash invested.
-6.66%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$10,155
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,155 income − $11,845 expenses = $1,690 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,155
Total Expenses
$11,845
Mortgage P&I
66%
$6,747
Property Taxes
11%
$1,137
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,219
CapEx
4%
$406
Vacancy
3%
$305
Maintenance
4%
$406
Other
11%
$1,117