Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12% first-year return on $305k initial cash invested.
-12%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$8,595
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,595 income − $11,649 expenses = $3,054 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,595
Total Expenses
$11,649
Mortgage P&I
81%
$7,001
Property Taxes
15%
$1,273
Home Insurance
5%
$453
HOA
0%
$0
Property Management
12%
$1,031
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$945