Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.2% first-year return on $307k initial cash invested.
-13.2%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$6,334
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $9,707 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$9,707
Mortgage P&I
109%
$6,883
Property Taxes
3%
$190
Home Insurance
8%
$481
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697