Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.5% first-year return on $302k initial cash invested.
-20.5%
Cash On Cash
2.34%
Cap Rate
0.35
DSCR
$5,583
Rent
-$5,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,583 income − $10,733 expenses = $5,150 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,583
Total Expenses
$10,733
Mortgage P&I
135%
$7,561
Property Taxes
14%
$803
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614