Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.63% first-year return on $303k initial cash invested.
-16.63%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$5,718
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,718 income − $9,916 expenses = $4,198 out of pocket
Investment Breakdown
|
Purchase Price
$1357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,718
Total Expenses
$9,916
Mortgage P&I
117%
$6,715
Property Taxes
13%
$759
Home Insurance
9%
$497
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629