Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $301k initial cash invested.
-17.03%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$6,250
Rent
-$4,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $10,524 expenses = $4,274 out of pocket
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,483
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,250
Total Expenses
$10,524
Mortgage P&I
107%
$6,693
Property Taxes
20%
$1,220
Home Insurance
8%
$485
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688