Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $299k initial cash invested.
-17.29%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$6,322
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,322 income − $10,634 expenses = $4,312 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,322
Total Expenses
$10,634
Mortgage P&I
106%
$6,718
Property Taxes
20%
$1,276
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695