Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $301k initial cash invested.
-15.02%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$7,296
Rent
-$3,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,296 income − $11,069 expenses = $3,773 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,296
Total Expenses
$11,069
Mortgage P&I
94%
$6,833
Property Taxes
18%
$1,282
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803