Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $305k initial cash invested.
-16.75%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$7,078
Rent
-$4,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,078 income − $11,336 expenses = $4,258 out of pocket
Investment Breakdown
|
Purchase Price
$1367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,666
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,078
Total Expenses
$11,336
Mortgage P&I
101%
$7,134
Property Taxes
18%
$1,306
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779