Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.98% first-year return on $305k initial cash invested.
-16.98%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$6,848
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,848 income − $11,161 expenses = $4,313 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,848
Total Expenses
$11,161
Mortgage P&I
102%
$7,002
Property Taxes
20%
$1,341
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753