Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $6318k initial cash invested.
-17.11%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$139,732
Rent
-$90,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$139,732 income − $229,834 expenses = $90,102 out of pocket
Investment Breakdown
|
Purchase Price
$30000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$6318k
Downpayment
20%
$6000k
Closing costs
1%
$300k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$140k
Total Expenses
$230k
Mortgage P&I
106%
$148k
Property Taxes
17%
$23,912
Home Insurance
8%
$10,500
HOA
0%
$0
Property Management
12%
$16,768
CapEx
4%
$5,589
Vacancy
3%
$4,192
Maintenance
4%
$5,589
Other
11%
$15,371