Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.98% first-year return on $302k initial cash invested.
-18.98%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,709
Rent
-$4,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,709 income − $10,478 expenses = $4,769 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,709
Total Expenses
$10,478
Mortgage P&I
120%
$6,862
Property Taxes
21%
$1,204
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628