Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.96% first-year return on $304k initial cash invested.
-18.96%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$5,594
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $10,404 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,642
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$10,404
Mortgage P&I
123%
$6,892
Property Taxes
15%
$846
Home Insurance
9%
$489
HOA
5%
$275
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615