Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $306k initial cash invested.
-8.74%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$8,338
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,338 income − $10,566 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$1370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$274k
Closing costs
1%
$13,704
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,338
Total Expenses
$10,566
Mortgage P&I
83%
$6,893
Property Taxes
3%
$244
Home Insurance
6%
$499
HOA
1%
$94
Property Management
12%
$1,001
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$917