Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $302k initial cash invested.
-14.85%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$7,872
Rent
-$3,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,872 income − $11,612 expenses = $3,740 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,538
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,872
Total Expenses
$11,612
Mortgage P&I
86%
$6,779
Property Taxes
15%
$1,169
Home Insurance
6%
$472
HOA
7%
$515
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866