Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $302k initial cash invested.
-7.18%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$9,748
Rent
-$1,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,748 income − $11,551 expenses = $1,803 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
$9,748
Total Expenses
$11,551
Mortgage P&I
69%
$6,686
Property Taxes
11%
$1,079
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072