Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.24% first-year return on $299k initial cash invested.
-18.24%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,722
Rent
-$4,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,722 income − $9,270 expenses = $4,548 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,389
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,722
Total Expenses
$9,270
Mortgage P&I
140%
$6,634
Property Taxes
11%
$542
Home Insurance
10%
$488
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519