Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.79% first-year return on $305k initial cash invested.
-20.79%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$6,020
Rent
-$5,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,020 income − $11,297 expenses = $5,277 out of pocket
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,647
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$11,297
Mortgage P&I
119%
$7,147
Property Taxes
24%
$1,421
Home Insurance
8%
$489
HOA
3%
$193
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662