Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $306k initial cash invested.
-11.33%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$8,144
Rent
-$2,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,144 income − $11,028 expenses = $2,884 out of pocket
Investment Breakdown
|
Purchase Price
$1369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,144
Total Expenses
$11,028
Mortgage P&I
85%
$6,912
Property Taxes
7%
$567
Home Insurance
6%
$490
HOA
4%
$290
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896