Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $305k initial cash invested.
-18.44%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$6,254
Rent
-$4,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,254 income − $10,937 expenses = $4,683 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,651
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$10,937
Mortgage P&I
111%
$6,920
Property Taxes
22%
$1,372
Home Insurance
8%
$507
HOA
0%
$12
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688