Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $304k initial cash invested.
-11.57%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$8,758
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,758 income − $11,690 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,758
Total Expenses
$11,690
Mortgage P&I
80%
$6,968
Property Taxes
12%
$1,073
Home Insurance
6%
$522
HOA
2%
$150
Property Management
12%
$1,051
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$963