Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $304k initial cash invested.
-15.04%
Cash On Cash
3.2%
Cap Rate
0.5
DSCR
$6,330
Rent
-$3,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,330 income − $10,145 expenses = $3,815 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,641
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,330
Total Expenses
$10,145
Mortgage P&I
114%
$7,194
Property Taxes
5%
$302
Home Insurance
8%
$497
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696