Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $302k initial cash invested.
-17.6%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$7,156
Rent
-$4,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,156 income − $11,591 expenses = $4,435 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,156
Total Expenses
$11,591
Mortgage P&I
99%
$7,115
Property Taxes
19%
$1,332
Home Insurance
7%
$486
HOA
3%
$225
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787