Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.66% first-year return on $306k initial cash invested.
-20.66%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,569
Rent
-$5,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $9,833 expenses = $5,264 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$9,833
Mortgage P&I
150%
$6,862
Property Taxes
18%
$807
Home Insurance
11%
$485
HOA
3%
$125
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503