Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.7% first-year return on $307k initial cash invested.
-17.7%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$7,018
Rent
-$4,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $11,554 expenses = $4,536 out of pocket
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$276k
Closing costs
1%
$13,784
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$11,554
Mortgage P&I
104%
$7,312
Property Taxes
19%
$1,365
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772