Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.07% first-year return on $303k initial cash invested.
-19.07%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$5,982
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $10,792 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,982
Total Expenses
$10,792
Mortgage P&I
114%
$6,842
Property Taxes
24%
$1,427
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658