Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $305k initial cash invested.
-12.25%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$7,910
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,910 income − $11,021 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,910
Total Expenses
$11,021
Mortgage P&I
85%
$6,758
Property Taxes
3%
$253
Home Insurance
7%
$523
HOA
10%
$799
Property Management
12%
$949
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$870