Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $304k initial cash invested.
-10.35%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$8,706
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,706 income − $11,331 expenses = $2,625 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,641
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,706
Total Expenses
$11,331
Mortgage P&I
77%
$6,736
Property Taxes
15%
$1,276
Home Insurance
4%
$359
HOA
0%
$0
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958