Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $304k initial cash invested.
-17.43%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$6,144
Rent
-$4,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,144 income − $10,556 expenses = $4,412 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,144
Total Expenses
$10,556
Mortgage P&I
111%
$6,848
Property Taxes
18%
$1,130
Home Insurance
8%
$489
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676