Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $300k initial cash invested.
-16.68%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$5,949
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,949 income − $10,126 expenses = $4,177 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,949
Total Expenses
$10,126
Mortgage P&I
115%
$6,829
Property Taxes
14%
$804
Home Insurance
8%
$471
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654