Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.46% first-year return on $307k initial cash invested.
-12.46%
Cash On Cash
3.69%
Cap Rate
0.6
DSCR
$8,619
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,619 income − $11,809 expenses = $3,190 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,770
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,619
Total Expenses
$11,809
Mortgage P&I
82%
$7,080
Property Taxes
15%
$1,326
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$948