Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.37% first-year return on $301k initial cash invested.
-23.37%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$4,052
Rent
-$5,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $9,921 expenses = $5,869 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,492
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$9,921
Mortgage P&I
182%
$7,370
Property Taxes
16%
$665
Home Insurance
13%
$508
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446