Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $304k initial cash invested.
-11.66%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$9,188
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,188 income − $12,141 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,188
Total Expenses
$12,141
Mortgage P&I
76%
$6,996
Property Taxes
17%
$1,531
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,103
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,011