Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.52% first-year return on $302k initial cash invested.
-10.52%
Cash On Cash
4.31%
Cap Rate
0.68
DSCR
$9,962
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,962 income − $12,611 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,530
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,962
Total Expenses
$12,611
Mortgage P&I
71%
$7,110
Property Taxes
14%
$1,360
Home Insurance
5%
$488
HOA
3%
$267
Property Management
12%
$1,195
CapEx
4%
$398
Vacancy
3%
$299
Maintenance
4%
$398
Other
11%
$1,096