Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $305k initial cash invested.
-6.7%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$11,613
Rent
-$1,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,613 income − $13,317 expenses = $1,704 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,613
Total Expenses
$13,317
Mortgage P&I
59%
$6,881
Property Taxes
12%
$1,389
Home Insurance
4%
$499
HOA
5%
$599
Property Management
12%
$1,394
CapEx
4%
$465
Vacancy
3%
$348
Maintenance
4%
$465
Other
11%
$1,277