Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $302k initial cash invested.
-14.5%
Cash On Cash
3.51%
Cap Rate
0.54
DSCR
$7,830
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,830 income − $11,478 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,515
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,830
Total Expenses
$11,478
Mortgage P&I
93%
$7,283
Property Taxes
14%
$1,131
Home Insurance
5%
$402
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861