Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.76% first-year return on $306k initial cash invested.
-17.76%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$6,566
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $11,095 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,713
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$11,095
Mortgage P&I
106%
$6,942
Property Taxes
19%
$1,232
Home Insurance
7%
$488
HOA
3%
$200
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722