Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $304k initial cash invested.
-9.47%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$8,498
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,498 income − $10,894 expenses = $2,396 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,596
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,498
Total Expenses
$10,894
Mortgage P&I
80%
$6,823
Property Taxes
8%
$709
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935