Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $302k initial cash invested.
-18.81%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$6,092
Rent
-$4,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $10,823 expenses = $4,731 out of pocket
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$270k
Closing costs
1%
$13,518
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,092
Total Expenses
$10,823
Mortgage P&I
111%
$6,769
Property Taxes
24%
$1,474
Home Insurance
8%
$508
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670