Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.04% first-year return on $304k initial cash invested.
-22.04%
Cash On Cash
1.94%
Cap Rate
0.29
DSCR
$5,444
Rent
-$5,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $11,037 expenses = $5,593 out of pocket
Investment Breakdown
|
Purchase Price
$1364k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,642
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$11,037
Mortgage P&I
139%
$7,585
Property Taxes
11%
$612
Home Insurance
9%
$506
HOA
9%
$483
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599