Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $301k initial cash invested.
-11.76%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$7,820
Rent
-$2,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,820 income − $10,766 expenses = $2,946 out of pocket
Investment Breakdown
|
Purchase Price
$1346k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,820
Total Expenses
$10,766
Mortgage P&I
88%
$6,909
Property Taxes
8%
$608
Home Insurance
6%
$490
HOA
1%
$100
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860