Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $301k initial cash invested.
-10.09%
Cash On Cash
4.54%
Cap Rate
0.7
DSCR
$9,204
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,204 income − $11,739 expenses = $2,535 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,498
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,204
Total Expenses
$11,739
Mortgage P&I
79%
$7,275
Property Taxes
9%
$847
Home Insurance
5%
$489
HOA
0%
$0
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012