Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.12% first-year return on $304k initial cash invested.
-19.12%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$6,408
Rent
-$4,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,408 income − $11,251 expenses = $4,843 out of pocket
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,618
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$11,251
Mortgage P&I
112%
$7,195
Property Taxes
22%
$1,388
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705