Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $305k initial cash invested.
-19.38%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$4,941
Rent
-$4,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $9,868 expenses = $4,927 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$9,868
Mortgage P&I
139%
$6,868
Property Taxes
17%
$820
Home Insurance
10%
$499
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544