Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $303k initial cash invested.
-13.31%
Cash On Cash
3.04%
Cap Rate
0.53
DSCR
$7,125
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,125 income − $10,489 expenses = $3,364 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,586
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,125
Total Expenses
$10,489
Mortgage P&I
92%
$6,523
Property Taxes
17%
$1,194
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784