Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $304k initial cash invested.
-8.72%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$9,766
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,766 income − $11,978 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$267k
Closing costs
1%
$13,349
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,766
Total Expenses
$11,978
Mortgage P&I
70%
$6,835
Property Taxes
14%
$1,355
Home Insurance
5%
$467
HOA
0%
$0
Property Management
12%
$1,172
CapEx
4%
$391
Vacancy
3%
$293
Maintenance
4%
$391
Other
11%
$1,074