Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $304k initial cash invested.
-15.83%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$6,956
Rent
-$4,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,956 income − $10,964 expenses = $4,008 out of pocket
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,611
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,956
Total Expenses
$10,964
Mortgage P&I
98%
$6,827
Property Taxes
18%
$1,282
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765