Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.31% first-year return on $296k initial cash invested.
-21.31%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$4,234
Rent
-$5,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $9,494 expenses = $5,260 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$9,494
Mortgage P&I
160%
$6,787
Property Taxes
19%
$804
Home Insurance
11%
$464
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466