Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $305k initial cash invested.
-16.17%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$7,161
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,161 income − $11,276 expenses = $4,115 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,161
Total Expenses
$11,276
Mortgage P&I
97%
$6,929
Property Taxes
20%
$1,423
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788