Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $308k initial cash invested.
-13.3%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$7,452
Rent
-$3,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,452 income − $10,867 expenses = $3,415 out of pocket
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,452
Total Expenses
$10,867
Mortgage P&I
92%
$6,848
Property Taxes
13%
$986
Home Insurance
7%
$499
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820