Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.78% first-year return on $305k initial cash invested.
-18.78%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$5,108
Rent
-$4,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $9,885 expenses = $4,777 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$9,885
Mortgage P&I
142%
$7,261
Property Taxes
7%
$380
Home Insurance
10%
$508
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562