Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $307k initial cash invested.
-7.6%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$8,936
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,936 income − $10,878 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,936
Total Expenses
$10,878
Mortgage P&I
79%
$7,015
Property Taxes
4%
$345
Home Insurance
5%
$481
HOA
0%
$0
Property Management
12%
$1,072
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$983