Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $301k initial cash invested.
-12.61%
Cash On Cash
4.25%
Cap Rate
0.63
DSCR
$7,640
Rent
-$3,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,640 income − $10,807 expenses = $3,167 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,491
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,640
Total Expenses
$10,807
Mortgage P&I
100%
$7,639
Property Taxes
1%
$82
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$840