Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $308k initial cash invested.
-13.58%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$8,127
Rent
-$3,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,127 income − $11,613 expenses = $3,486 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,811
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,127
Total Expenses
$11,613
Mortgage P&I
88%
$7,124
Property Taxes
15%
$1,236
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894