Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $304k initial cash invested.
-16.92%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$6,870
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,870 income − $11,152 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,870
Total Expenses
$11,152
Mortgage P&I
101%
$6,957
Property Taxes
20%
$1,383
Home Insurance
7%
$476
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756