Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.48% first-year return on $307k initial cash invested.
-21.48%
Cash On Cash
2.16%
Cap Rate
0.32
DSCR
$4,592
Rent
-$5,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $10,082 expenses = $5,490 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$10,082
Mortgage P&I
169%
$7,778
Property Taxes
4%
$178
Home Insurance
10%
$481
HOA
2%
$83
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505