Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $303k initial cash invested.
-15.21%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$8,324
Rent
-$3,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,324 income − $12,159 expenses = $3,835 out of pocket
Investment Breakdown
|
Purchase Price
$1356k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$271k
Closing costs
1%
$13,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,324
Total Expenses
$12,159
Mortgage P&I
82%
$6,838
Property Taxes
17%
$1,389
Home Insurance
6%
$499
HOA
7%
$602
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916