Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.19% first-year return on $304k initial cash invested.
-18.19%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$5,054
Rent
-$4,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,054 income − $9,664 expenses = $4,610 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,621
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,054
Total Expenses
$9,664
Mortgage P&I
139%
$7,021
Property Taxes
8%
$423
Home Insurance
10%
$502
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556