Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $302k initial cash invested.
-18.04%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$7,077
Rent
-$4,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,077 income − $11,615 expenses = $4,538 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,517
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,077
Total Expenses
$11,615
Mortgage P&I
105%
$7,455
Property Taxes
18%
$1,267
Home Insurance
7%
$488
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778