Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $305k initial cash invested.
-14.83%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$6,634
Rent
-$3,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,634 income − $10,405 expenses = $3,771 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,671
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,634
Total Expenses
$10,405
Mortgage P&I
103%
$6,859
Property Taxes
12%
$784
Home Insurance
8%
$507
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730