Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $302k initial cash invested.
-14.44%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$6,219
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $9,848 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,501
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$9,848
Mortgage P&I
105%
$6,549
Property Taxes
13%
$782
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684