Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $305k initial cash invested.
-17.52%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$6,552
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $11,011 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,552
Total Expenses
$11,011
Mortgage P&I
103%
$6,772
Property Taxes
23%
$1,522
Home Insurance
7%
$489
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$721