Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $305k initial cash invested.
-15.64%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$7,875
Rent
-$3,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,875 income − $11,846 expenses = $3,971 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,875
Total Expenses
$11,846
Mortgage P&I
88%
$6,932
Property Taxes
22%
$1,749
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866