Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.34% first-year return on $301k initial cash invested.
-18.34%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,667
Rent
-$4,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $10,274 expenses = $4,607 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%
$13,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,667
Total Expenses
$10,274
Mortgage P&I
121%
$6,842
Property Taxes
17%
$967
Home Insurance
9%
$488
HOA
1%
$50
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623