Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $307k initial cash invested.
-19.73%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,032
Rent
-$5,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,032 income − $11,080 expenses = $5,048 out of pocket
Investment Breakdown
|
Purchase Price
$1377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,765
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,032
Total Expenses
$11,080
Mortgage P&I
117%
$7,043
Property Taxes
24%
$1,423
Home Insurance
8%
$490
HOA
1%
$73
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664