Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $297k initial cash invested.
-16.06%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,902
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,902 income − $10,871 expenses = $3,969 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,262
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,902
Total Expenses
$10,871
Mortgage P&I
98%
$6,782
Property Taxes
18%
$1,271
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759