Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.6% first-year return on $302k initial cash invested.
-12.6%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$7,974
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,974 income − $11,146 expenses = $3,172 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,974
Total Expenses
$11,146
Mortgage P&I
85%
$6,799
Property Taxes
13%
$1,043
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877