Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.03% first-year return on $301k initial cash invested.
-18.03%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$4,988
Rent
-$4,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $9,516 expenses = $4,528 out of pocket
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$9,516
Mortgage P&I
140%
$6,984
Property Taxes
7%
$362
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549