Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $303k initial cash invested.
-10.85%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$8,514
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,514 income − $11,255 expenses = $2,741 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,514
Total Expenses
$11,255
Mortgage P&I
78%
$6,664
Property Taxes
14%
$1,207
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$255
Maintenance
4%
$341
Other
11%
$937