Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $301k initial cash invested.
-10.14%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$8,109
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,109 income − $10,653 expenses = $2,544 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,109
Total Expenses
$10,653
Mortgage P&I
83%
$6,698
Property Taxes
9%
$727
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$973
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$892