Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.9% first-year return on $301k initial cash invested.
-16.9%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$5,691
Rent
-$4,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,691 income − $9,936 expenses = $4,245 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$9,936
Mortgage P&I
119%
$6,745
Property Taxes
6%
$340
Home Insurance
8%
$472
HOA
8%
$443
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626