Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $306k initial cash invested.
-13.93%
Cash On Cash
4.14%
Cap Rate
0.6
DSCR
$9,423
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,423 income − $12,970 expenses = $3,547 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,697
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,423
Total Expenses
$12,970
Mortgage P&I
84%
$7,897
Property Taxes
15%
$1,431
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037