Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $305k initial cash invested.
-12.08%
Cash On Cash
3.8%
Cap Rate
0.61
DSCR
$8,044
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,044 income − $11,115 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,667
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,044
Total Expenses
$11,115
Mortgage P&I
88%
$7,076
Property Taxes
10%
$816
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885