Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $303k initial cash invested.
-14.65%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$7,204
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,204 income − $10,898 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,556
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,204
Total Expenses
$10,898
Mortgage P&I
95%
$6,871
Property Taxes
15%
$1,093
Home Insurance
7%
$486
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792