Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $307k initial cash invested.
-16.88%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$7,748
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,748 income − $12,069 expenses = $4,321 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,767
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,748
Total Expenses
$12,069
Mortgage P&I
96%
$7,446
Property Taxes
16%
$1,237
Home Insurance
6%
$490
HOA
3%
$262
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852