Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.5% first-year return on $299k initial cash invested.
-16.5%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$5,475
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $9,582 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$9,582
Mortgage P&I
125%
$6,845
Property Taxes
7%
$388
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602