Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.64% first-year return on $305k initial cash invested.
-24.64%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$3,963
Rent
-$6,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $10,228 expenses = $6,265 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,671
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$10,228
Mortgage P&I
184%
$7,299
Property Taxes
27%
$1,072
Home Insurance
13%
$508
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436