Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $304k initial cash invested.
-16.07%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$8,205
Rent
-$4,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,205 income − $12,270 expenses = $4,065 out of pocket
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,599
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,205
Total Expenses
$12,270
Mortgage P&I
83%
$6,841
Property Taxes
26%
$2,151
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903