Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $302k initial cash invested.
-12.38%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$7,047
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,047 income − $10,158 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,047
Total Expenses
$10,158
Mortgage P&I
95%
$6,718
Property Taxes
6%
$426
Home Insurance
7%
$472
HOA
2%
$146
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775