Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.64% first-year return on $302k initial cash invested.
-23.64%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$4,306
Rent
-$5,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $10,245 expenses = $5,939 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,306
Total Expenses
$10,245
Mortgage P&I
173%
$7,447
Property Taxes
20%
$858
Home Insurance
11%
$476
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474