Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $304k initial cash invested.
-10.97%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$8,798
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,798 income − $11,574 expenses = $2,776 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,602
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,798
Total Expenses
$11,574
Mortgage P&I
76%
$6,685
Property Taxes
16%
$1,409
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$1,056
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$968