Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $303k initial cash invested.
-19.51%
Cash On Cash
2.41%
Cap Rate
0.37
DSCR
$6,306
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,306 income − $11,238 expenses = $4,932 out of pocket
Investment Breakdown
|
Purchase Price
$1359k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$272k
Closing costs
1%
$13,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,306
Total Expenses
$11,238
Mortgage P&I
117%
$7,406
Property Taxes
19%
$1,212
Home Insurance
8%
$476
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694