Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $301k initial cash invested.
-12.07%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$7,437
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,437 income − $10,465 expenses = $3,028 out of pocket
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$269k
Closing costs
1%
$13,473
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,437
Total Expenses
$10,465
Mortgage P&I
90%
$6,658
Property Taxes
11%
$790
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$818